[MEDIA] QoQ 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- 22.66%
YoY- 56.9%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 109,048 93,987 77,980 101,018 88,034 77,900 61,450 46.52%
PBT 23,959 10,650 6,969 24,571 12,684 3,703 8,475 99.80%
Tax -5,625 -3,425 -1,818 -9,705 -564 -72 -1,461 145.44%
NP 18,334 7,225 5,151 14,866 12,120 3,631 7,014 89.64%
-
NP to SH 18,851 7,243 5,284 14,866 12,120 3,631 7,014 93.18%
-
Tax Rate 23.48% 32.16% 26.09% 39.50% 4.45% 1.94% 17.24% -
Total Cost 90,714 86,762 72,829 86,152 75,914 74,269 54,436 40.51%
-
Net Worth 279,256 240,694 236,701 236,882 221,406 216,288 209,934 20.93%
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 279,256 240,694 236,701 236,882 221,406 216,288 209,934 20.93%
NOSH 594,668 540,522 539,183 540,581 541,071 541,940 539,538 6.69%
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 16.81% 7.69% 6.61% 14.72% 13.77% 4.66% 11.41% -
ROE 6.75% 3.01% 2.23% 6.28% 5.47% 1.68% 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 18.34 17.39 14.46 18.69 16.27 14.37 11.39 37.33%
EPS 3.17 1.34 0.98 2.75 2.24 0.67 1.30 81.06%
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 9.83 8.47 7.03 9.11 7.94 7.02 5.54 46.51%
EPS 1.70 0.65 0.48 1.34 1.09 0.33 0.63 93.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2518 0.217 0.2134 0.2136 0.1996 0.195 0.1893 20.92%
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 8.73 9.49 10.03 9.15 10.20 10.85 15.72 -32.41%
P/EPS 50.47 123.13 147.96 62.18 74.11 232.84 137.69 -48.75%
EY 1.98 0.81 0.68 1.61 1.35 0.43 0.73 94.37%
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 8.89 9.03 11.27 8.78 10.82 10.37 14.66 -28.33%
P/EPS 51.42 117.16 166.33 59.64 78.57 222.39 128.46 -45.65%
EY 1.94 0.85 0.60 1.68 1.27 0.45 0.78 83.46%
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