[MEDIA] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 65.3%
YoY- -78.47%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 281,016 171,968 77,980 328,401 227,383 139,349 61,450 175.25%
PBT 41,578 17,619 6,969 49,432 24,861 12,177 8,475 188.44%
Tax -10,868 -5,244 -1,818 -11,801 -2,096 -1,533 -1,461 280.60%
NP 30,710 12,375 5,151 37,631 22,765 10,644 7,014 167.39%
-
NP to SH 31,378 12,527 5,284 37,631 22,765 10,644 7,014 171.25%
-
Tax Rate 26.14% 29.76% 26.09% 23.87% 8.43% 12.59% 17.24% -
Total Cost 250,306 159,593 72,829 290,770 204,618 128,705 54,436 176.26%
-
Net Worth 279,603 240,442 236,701 236,923 221,269 215,635 209,934 21.03%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 279,603 240,442 236,701 236,923 221,269 215,635 209,934 21.03%
NOSH 595,407 539,956 539,183 540,675 540,736 540,304 539,538 6.78%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 10.93% 7.20% 6.61% 11.46% 10.01% 7.64% 11.41% -
ROE 11.22% 5.21% 2.23% 15.88% 10.29% 4.94% 3.34% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 47.20 31.85 14.46 60.74 42.05 25.79 11.39 157.77%
EPS 5.27 2.32 0.98 6.96 4.21 1.97 1.30 154.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4696 0.4453 0.439 0.4382 0.4092 0.3991 0.3891 13.34%
Adjusted Per Share Value based on latest NOSH - 540,581
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 25.70 15.73 7.13 30.03 20.79 12.74 5.62 175.25%
EPS 2.87 1.15 0.48 3.44 2.08 0.97 0.64 171.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2557 0.2199 0.2165 0.2167 0.2023 0.1972 0.192 21.02%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.60 1.65 1.45 1.71 1.66 1.56 1.79 -
P/RPS 3.39 5.18 10.03 2.82 3.95 6.05 15.72 -64.00%
P/EPS 30.36 71.12 147.96 24.57 39.43 79.19 137.69 -63.46%
EY 3.29 1.41 0.68 4.07 2.54 1.26 0.73 172.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.41 3.71 3.30 3.90 4.06 3.91 4.60 -18.07%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 01/12/05 19/08/05 19/05/05 28/02/05 29/11/04 27/08/04 19/05/04 -
Price 1.63 1.57 1.63 1.64 1.76 1.49 1.67 -
P/RPS 3.45 4.93 11.27 2.70 4.19 5.78 14.66 -61.84%
P/EPS 30.93 67.67 166.33 23.56 41.81 75.63 128.46 -61.26%
EY 3.23 1.48 0.60 4.24 2.39 1.32 0.78 157.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.47 3.53 3.71 3.74 4.30 3.73 4.29 -13.17%

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