[MEDIA] QoQ Cumulative 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- -85.96%
YoY- -24.66%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 399,689 281,016 171,968 77,980 328,401 227,383 139,349 101.48%
PBT 64,317 41,578 17,619 6,969 49,432 24,861 12,177 202.37%
Tax -9,523 -10,868 -5,244 -1,818 -11,801 -2,096 -1,533 236.80%
NP 54,794 30,710 12,375 5,151 37,631 22,765 10,644 197.25%
-
NP to SH 56,245 31,378 12,527 5,284 37,631 22,765 10,644 202.46%
-
Tax Rate 14.81% 26.14% 29.76% 26.09% 23.87% 8.43% 12.59% -
Total Cost 344,895 250,306 159,593 72,829 290,770 204,618 128,705 92.58%
-
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% 11.22% 5.21% 2.23% 15.88% 10.29% 4.94% -
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 47.20 31.85 14.46 60.74 42.05 25.79 95.75%
EPS 10.00 5.27 2.32 0.98 6.96 4.21 1.97 194.49%
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 25.70 15.73 7.13 30.03 20.79 12.74 101.51%
EPS 5.14 2.87 1.15 0.48 3.44 2.08 0.97 203.02%
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 3.39 5.18 10.03 2.82 3.95 6.05 -45.92%
P/EPS 17.06 30.36 71.12 147.96 24.57 39.43 79.19 -63.96%
EY 5.86 3.29 1.41 0.68 4.07 2.54 1.26 177.84%
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 3.45 4.93 11.27 2.70 4.19 5.78 -41.05%
P/EPS 18.56 30.93 67.67 166.33 23.56 41.81 75.63 -60.70%
EY 5.39 3.23 1.48 0.60 4.24 2.39 1.32 154.81%
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