[MEDIA] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
19-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 18.54%
YoY- 17.69%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 CAGR
Revenue 716,256 560,046 465,376 343,936 278,698 0 122,527 39.19%
PBT 119,798 86,126 38,104 35,238 24,354 0 -12,794 -
Tax -24,238 -18,954 -19,164 -10,488 -3,066 0 -1,530 67.76%
NP 95,560 67,172 18,940 24,750 21,288 0 -14,324 -
-
NP to SH 95,560 67,172 18,308 25,054 21,288 0 -14,324 -
-
Tax Rate 20.23% 22.01% 50.29% 29.76% 12.59% - - -
Total Cost 620,696 492,874 446,436 319,186 257,410 0 136,851 32.73%
-
Net Worth 559,502 449,697 64,508 240,442 215,635 0 -412,176 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 CAGR
Net Worth 559,502 449,697 64,508 240,442 215,635 0 -412,176 -
NOSH 850,177 807,355 614,362 539,956 540,304 170,268 170,321 35.13%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 CAGR
NP Margin 13.34% 11.99% 4.07% 7.20% 7.64% 0.00% -11.69% -
ROE 17.08% 14.94% 28.38% 10.42% 9.87% 0.00% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 CAGR
RPS 84.25 69.37 75.75 63.70 51.58 0.00 71.94 3.00%
EPS 11.24 8.32 2.98 4.64 3.94 0.00 -8.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6581 0.557 0.105 0.4453 0.3991 0.00 -2.42 -
Adjusted Per Share Value based on latest NOSH - 540,522
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 CAGR
RPS 65.50 51.21 42.56 31.45 25.49 0.00 11.20 39.20%
EPS 8.74 6.14 1.67 2.29 1.95 0.00 -1.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5116 0.4112 0.059 0.2199 0.1972 0.00 -0.3769 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 -
Price 1.81 3.02 1.62 1.65 1.56 0.22 0.66 -
P/RPS 2.15 4.35 2.14 2.59 3.02 0.00 0.92 17.23%
P/EPS 16.10 36.30 54.36 35.56 39.59 0.00 -7.85 -
EY 6.21 2.75 1.84 2.81 2.53 0.00 -12.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 5.42 15.43 3.71 3.91 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 CAGR
Date 28/08/08 24/08/07 30/08/06 19/08/05 27/08/04 - 24/04/03 -
Price 1.60 2.68 1.72 1.57 1.49 0.00 0.57 -
P/RPS 1.90 3.86 2.27 2.46 2.89 0.00 0.79 17.86%
P/EPS 14.23 32.21 57.72 33.84 37.82 0.00 -6.78 -
EY 7.02 3.10 1.73 2.96 2.64 0.00 -14.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 4.81 16.38 3.53 3.73 0.00 0.00 -

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