[MEDIA] QoQ Cumulative 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- 137.07%
YoY- 17.69%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 99,871 399,689 281,016 171,968 77,980 328,401 227,383 -42.24%
PBT -4,754 64,317 41,578 17,619 6,969 49,432 24,861 -
Tax -2,188 -9,523 -10,868 -5,244 -1,818 -11,801 -2,096 2.90%
NP -6,942 54,794 30,710 12,375 5,151 37,631 22,765 -
-
NP to SH -6,804 56,245 31,378 12,527 5,284 37,631 22,765 -
-
Tax Rate - 14.81% 26.14% 29.76% 26.09% 23.87% 8.43% -
Total Cost 106,813 344,895 250,306 159,593 72,829 290,770 204,618 -35.19%
-
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 -16.87% 163.40% 11.22% 5.21% 2.23% 15.88% 10.29% -
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 16.44 70.83 47.20 31.85 14.46 60.74 42.05 -46.56%
EPS -1.12 10.00 5.27 2.32 0.98 6.96 4.21 -
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 9.13 36.55 25.70 15.73 7.13 30.03 20.79 -42.25%
EPS -0.62 5.14 2.87 1.15 0.48 3.44 2.08 -
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 10.95 2.40 3.39 5.18 10.03 2.82 3.95 97.46%
P/EPS -160.71 17.06 30.36 71.12 147.96 24.57 39.43 -
EY -0.62 5.86 3.29 1.41 0.68 4.07 2.54 -
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 9.73 2.61 3.45 4.93 11.27 2.70 4.19 75.45%
P/EPS -142.86 18.56 30.93 67.67 166.33 23.56 41.81 -
EY -0.70 5.39 3.23 1.48 0.60 4.24 2.39 -
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