[MEDIA] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -43.83%
YoY- -24.66%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 399,689 374,688 343,936 311,920 328,401 303,177 278,698 27.08%
PBT 64,317 55,437 35,238 27,876 49,432 33,148 24,354 90.72%
Tax -9,523 -14,490 -10,488 -7,272 -11,801 -2,794 -3,066 112.44%
NP 54,794 40,946 24,750 20,604 37,631 30,353 21,288 87.49%
-
NP to SH 56,245 41,837 25,054 21,136 37,631 30,353 21,288 90.77%
-
Tax Rate 14.81% 26.14% 29.76% 26.09% 23.87% 8.43% 12.59% -
Total Cost 344,895 333,741 319,186 291,316 290,770 272,824 257,410 21.47%
-
Net Worth 34,421 279,603 240,442 236,701 236,923 221,269 215,635 -70.47%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 34,421 279,603 240,442 236,701 236,923 221,269 215,635 -70.47%
NOSH 564,282 595,407 539,956 539,183 540,675 540,736 540,304 2.92%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 13.71% 10.93% 7.20% 6.61% 11.46% 10.01% 7.64% -
ROE 163.40% 14.96% 10.42% 8.93% 15.88% 13.72% 9.87% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 70.83 62.93 63.70 57.85 60.74 56.07 51.58 23.47%
EPS 10.00 7.03 4.64 3.92 6.96 5.61 3.94 85.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.061 0.4696 0.4453 0.439 0.4382 0.4092 0.3991 -71.31%
Adjusted Per Share Value based on latest NOSH - 539,183
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 36.55 34.26 31.45 28.52 30.03 27.72 25.49 27.07%
EPS 5.14 3.83 2.29 1.93 3.44 2.78 1.95 90.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0315 0.2557 0.2199 0.2165 0.2167 0.2023 0.1972 -70.46%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.70 1.60 1.65 1.45 1.71 1.66 1.56 -
P/RPS 2.40 2.54 2.59 2.51 2.82 2.96 3.02 -14.16%
P/EPS 17.06 22.77 35.56 36.99 24.57 29.57 39.59 -42.86%
EY 5.86 4.39 2.81 2.70 4.07 3.38 2.53 74.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 27.87 3.41 3.71 3.30 3.90 4.06 3.91 269.05%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 02/03/06 01/12/05 19/08/05 19/05/05 28/02/05 29/11/04 27/08/04 -
Price 1.85 1.63 1.57 1.63 1.64 1.76 1.49 -
P/RPS 2.61 2.59 2.46 2.82 2.70 3.14 2.89 -6.55%
P/EPS 18.56 23.20 33.84 41.58 23.56 31.35 37.82 -37.70%
EY 5.39 4.31 2.96 2.40 4.24 3.19 2.64 60.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 30.33 3.47 3.53 3.71 3.74 4.30 3.73 302.82%

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