[MEDIA] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
19-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 18.54%
YoY- 17.69%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 399,484 399,689 374,688 343,936 311,920 328,401 303,177 20.21%
PBT -19,016 64,317 55,437 35,238 27,876 49,432 33,148 -
Tax -8,752 -9,523 -14,490 -10,488 -7,272 -11,801 -2,794 114.23%
NP -27,768 54,794 40,946 24,750 20,604 37,631 30,353 -
-
NP to SH -27,216 56,245 41,837 25,054 21,136 37,631 30,353 -
-
Tax Rate - 14.81% 26.14% 29.76% 26.09% 23.87% 8.43% -
Total Cost 427,252 344,895 333,741 319,186 291,316 290,770 272,824 34.89%
-
Net Worth 40,337 34,421 279,603 240,442 236,701 236,923 221,269 -67.88%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 40,337 34,421 279,603 240,442 236,701 236,923 221,269 -67.88%
NOSH 607,499 564,282 595,407 539,956 539,183 540,675 540,736 8.07%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -6.95% 13.71% 10.93% 7.20% 6.61% 11.46% 10.01% -
ROE -67.47% 163.40% 14.96% 10.42% 8.93% 15.88% 13.72% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 65.76 70.83 62.93 63.70 57.85 60.74 56.07 11.22%
EPS -4.48 10.00 7.03 4.64 3.92 6.96 5.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0664 0.061 0.4696 0.4453 0.439 0.4382 0.4092 -70.28%
Adjusted Per Share Value based on latest NOSH - 540,522
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 36.53 36.55 34.26 31.45 28.52 30.03 27.72 20.22%
EPS -2.49 5.14 3.83 2.29 1.93 3.44 2.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0369 0.0315 0.2557 0.2199 0.2165 0.2167 0.2023 -67.87%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.80 1.70 1.60 1.65 1.45 1.71 1.66 -
P/RPS 2.74 2.40 2.54 2.59 2.51 2.82 2.96 -5.02%
P/EPS -40.18 17.06 22.77 35.56 36.99 24.57 29.57 -
EY -2.49 5.86 4.39 2.81 2.70 4.07 3.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 27.11 27.87 3.41 3.71 3.30 3.90 4.06 255.00%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 19/06/06 02/03/06 01/12/05 19/08/05 19/05/05 28/02/05 29/11/04 -
Price 1.60 1.85 1.63 1.57 1.63 1.64 1.76 -
P/RPS 2.43 2.61 2.59 2.46 2.82 2.70 3.14 -15.72%
P/EPS -35.71 18.56 23.20 33.84 41.58 23.56 31.35 -
EY -2.80 5.39 4.31 2.96 2.40 4.24 3.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 24.10 30.33 3.47 3.53 3.71 3.74 4.30 215.85%

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