[MEASAT] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -19.65%
YoY- 5.36%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 195,946 187,256 137,429 132,293 129,639 126,714 95,135 12.78%
PBT -37,445 17,960 47,085 16,387 21,892 1,529 21,485 -
Tax -693 7,655 13,084 -1,588 -7,846 -3,337 -32,120 -47.20%
NP -38,138 25,615 60,169 14,799 14,046 -1,808 -10,635 23.69%
-
NP to SH -38,138 25,615 60,169 14,799 14,046 -1,808 -10,635 23.69%
-
Tax Rate - -42.62% -27.79% 9.69% 35.84% 218.25% 149.50% -
Total Cost 234,084 161,641 77,260 117,494 115,593 128,522 105,770 14.14%
-
Net Worth 1,553,748 1,559,708 1,551,882 1,496,359 288,946 276,099 265,084 34.24%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 1,553,748 1,559,708 1,551,882 1,496,359 288,946 276,099 265,084 34.24%
NOSH 387,468 389,927 389,920 391,717 390,468 388,873 389,830 -0.10%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -19.46% 13.68% 43.78% 11.19% 10.83% -1.43% -11.18% -
ROE -2.45% 1.64% 3.88% 0.99% 4.86% -0.65% -4.01% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 50.57 48.02 35.25 33.77 33.20 32.58 24.40 12.90%
EPS -9.84 6.57 15.43 3.78 3.60 -0.46 -2.73 23.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.01 4.00 3.98 3.82 0.74 0.71 0.68 34.37%
Adjusted Per Share Value based on latest NOSH - 391,717
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 50.28 48.05 35.27 33.95 33.27 32.52 24.41 12.78%
EPS -9.79 6.57 15.44 3.80 3.60 -0.46 -2.73 23.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9872 4.0025 3.9824 3.8399 0.7415 0.7085 0.6802 34.24%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 1.03 1.70 2.61 1.66 2.45 3.98 0.00 -
P/RPS 2.04 3.54 7.41 4.92 7.38 12.21 0.00 -
P/EPS -10.46 25.88 16.91 43.94 68.11 -856.04 0.00 -
EY -9.56 3.86 5.91 2.28 1.47 -0.12 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.43 0.66 0.43 3.31 5.61 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 20/02/09 21/02/08 16/02/07 28/02/06 23/02/05 25/02/04 25/02/03 -
Price 1.03 1.64 2.61 1.65 2.35 3.74 3.84 -
P/RPS 2.04 3.42 7.41 4.89 7.08 11.48 15.74 -28.83%
P/EPS -10.46 24.97 16.91 43.67 65.33 -804.42 -140.76 -35.13%
EY -9.56 4.01 5.91 2.29 1.53 -0.12 -0.71 54.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.41 0.66 0.43 3.18 5.27 5.65 -40.10%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment