[MEDIA] QoQ TTM 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- -4.6%
YoY- 272.11%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 399,688 382,033 361,019 344,932 328,402 252,571 250,353 36.48%
PBT 64,317 66,149 54,874 47,927 49,433 34,674 24,799 88.44%
Tax -9,523 -19,905 -15,361 -12,026 -11,802 -2,434 -2,045 178.08%
NP 54,794 46,244 39,513 35,901 37,631 32,240 22,754 79.37%
-
NP to SH 56,245 46,244 39,513 35,901 37,631 32,240 22,754 82.51%
-
Tax Rate 14.81% 30.09% 27.99% 25.09% 23.87% 7.02% 8.25% -
Total Cost 344,894 335,789 321,506 309,031 290,771 220,331 227,599 31.83%
-
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 13.71% 12.10% 10.94% 10.41% 11.46% 12.76% 9.09% -
ROE 163.55% 16.56% 16.42% 15.17% 15.89% 14.56% 10.52% -
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 70.89 64.24 66.79 63.97 60.75 46.68 46.20 32.93%
EPS 9.98 7.78 7.31 6.66 6.96 5.96 4.20 77.78%
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 36.03 34.44 32.55 31.10 29.61 22.77 22.57 36.47%
EPS 5.07 4.17 3.56 3.24 3.39 2.91 2.05 82.57%
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 2.40 2.49 2.47 2.27 2.81 3.56 3.38 -20.35%
P/EPS 17.04 20.57 22.57 21.78 24.56 27.86 37.16 -40.45%
EY 5.87 4.86 4.43 4.59 4.07 3.59 2.69 67.99%
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 2.54 2.35 2.55 2.70 3.77 3.23 -13.21%
P/EPS 18.54 20.96 21.48 24.48 23.56 29.54 35.49 -35.05%
EY 5.39 4.77 4.66 4.08 4.24 3.39 2.82 53.83%
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