[MEDIA] QoQ 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- -64.46%
YoY- -24.66%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 118,673 109,048 93,987 77,980 101,018 88,034 77,900 32.29%
PBT 22,739 23,959 10,650 6,969 24,571 12,684 3,703 234.22%
Tax 1,345 -5,625 -3,425 -1,818 -9,705 -564 -72 -
NP 24,084 18,334 7,225 5,151 14,866 12,120 3,631 251.80%
-
NP to SH 24,867 18,851 7,243 5,284 14,866 12,120 3,631 259.37%
-
Tax Rate -5.91% 23.48% 32.16% 26.09% 39.50% 4.45% 1.94% -
Total Cost 94,589 90,714 86,762 72,829 86,152 75,914 74,269 17.44%
-
Net Worth 34,390 279,256 240,694 236,701 236,882 221,406 216,288 -70.55%
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 34,390 279,256 240,694 236,701 236,882 221,406 216,288 -70.55%
NOSH 563,782 594,668 540,522 539,183 540,581 541,071 541,940 2.66%
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 20.29% 16.81% 7.69% 6.61% 14.72% 13.77% 4.66% -
ROE 72.31% 6.75% 3.01% 2.23% 6.28% 5.47% 1.68% -
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 21.05 18.34 17.39 14.46 18.69 16.27 14.37 28.89%
EPS 4.40 3.17 1.34 0.98 2.75 2.24 0.67 249.48%
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 10.70 9.83 8.47 7.03 9.11 7.94 7.02 32.34%
EPS 2.24 1.70 0.65 0.48 1.34 1.09 0.33 257.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.031 0.2518 0.217 0.2134 0.2136 0.1996 0.195 -70.55%
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 8.08 8.73 9.49 10.03 9.15 10.20 10.85 -17.79%
P/EPS 38.54 50.47 123.13 147.96 62.18 74.11 232.84 -69.75%
EY 2.59 1.98 0.81 0.68 1.61 1.35 0.43 229.96%
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 8.79 8.89 9.03 11.27 8.78 10.82 10.37 -10.40%
P/EPS 41.94 51.42 117.16 166.33 59.64 78.57 222.39 -67.01%
EY 2.38 1.94 0.85 0.60 1.68 1.27 0.45 202.63%
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