[MEDIA] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
01-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 150.48%
YoY- 37.83%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 232,688 99,871 399,689 281,016 171,968 77,980 328,401 -20.57%
PBT 19,052 -4,754 64,317 41,578 17,619 6,969 49,432 -47.13%
Tax -9,582 -2,188 -9,523 -10,868 -5,244 -1,818 -11,801 -12.99%
NP 9,470 -6,942 54,794 30,710 12,375 5,151 37,631 -60.24%
-
NP to SH 9,154 -6,804 56,245 31,378 12,527 5,284 37,631 -61.13%
-
Tax Rate 50.29% - 14.81% 26.14% 29.76% 26.09% 23.87% -
Total Cost 223,218 106,813 344,895 250,306 159,593 72,829 290,770 -16.20%
-
Net Worth 64,508 40,337 34,421 279,603 240,442 236,701 236,923 -58.09%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 64,508 40,337 34,421 279,603 240,442 236,701 236,923 -58.09%
NOSH 614,362 607,499 564,282 595,407 539,956 539,183 540,675 8.91%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 4.07% -6.95% 13.71% 10.93% 7.20% 6.61% 11.46% -
ROE 14.19% -16.87% 163.40% 11.22% 5.21% 2.23% 15.88% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 37.87 16.44 70.83 47.20 31.85 14.46 60.74 -27.08%
EPS 1.49 -1.12 10.00 5.27 2.32 0.98 6.96 -64.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.105 0.0664 0.061 0.4696 0.4453 0.439 0.4382 -61.52%
Adjusted Per Share Value based on latest NOSH - 594,668
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 20.98 9.00 36.03 25.34 15.50 7.03 29.61 -20.57%
EPS 0.83 -0.61 5.07 2.83 1.13 0.48 3.39 -60.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0582 0.0364 0.031 0.2521 0.2168 0.2134 0.2136 -58.07%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.62 1.80 1.70 1.60 1.65 1.45 1.71 -
P/RPS 4.28 10.95 2.40 3.39 5.18 10.03 2.82 32.16%
P/EPS 108.72 -160.71 17.06 30.36 71.12 147.96 24.57 170.26%
EY 0.92 -0.62 5.86 3.29 1.41 0.68 4.07 -62.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 15.43 27.11 27.87 3.41 3.71 3.30 3.90 150.78%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 19/06/06 02/03/06 01/12/05 19/08/05 19/05/05 28/02/05 -
Price 1.72 1.60 1.85 1.63 1.57 1.63 1.64 -
P/RPS 4.54 9.73 2.61 3.45 4.93 11.27 2.70 41.53%
P/EPS 115.44 -142.86 18.56 30.93 67.67 166.33 23.56 189.32%
EY 0.87 -0.70 5.39 3.23 1.48 0.60 4.24 -65.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 16.38 24.10 30.33 3.47 3.53 3.71 3.74 168.41%

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