[MEDIA] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
01-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 66.99%
YoY- 37.83%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 CAGR
Revenue 763,153 656,458 517,061 374,688 303,177 0 242,433 23.95%
PBT 142,754 135,680 68,517 55,437 33,148 0 -20,021 -
Tax -34,256 -30,925 -18,797 -14,490 -2,794 0 -1,977 70.60%
NP 108,498 104,754 49,720 40,946 30,353 0 -21,998 -
-
NP to SH 108,498 104,754 49,298 41,837 30,353 0 -21,998 -
-
Tax Rate 24.00% 22.79% 27.43% 26.14% 8.43% - - -
Total Cost 654,654 551,704 467,341 333,741 272,824 0 264,431 18.50%
-
Net Worth 546,392 483,483 216,186 279,603 221,269 0 -412,049 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 CAGR
Net Worth 546,392 483,483 216,186 279,603 221,269 0 -412,049 -
NOSH 847,645 816,694 673,479 595,407 540,736 540,734 170,268 35.06%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 CAGR
NP Margin 14.22% 15.96% 9.62% 10.93% 10.01% 0.00% -9.07% -
ROE 19.86% 21.67% 22.80% 14.96% 13.72% 0.00% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 CAGR
RPS 90.03 80.38 76.77 62.93 56.07 0.00 142.38 -8.22%
EPS 12.80 12.83 7.32 7.03 5.61 0.00 -12.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6446 0.592 0.321 0.4696 0.4092 0.00 -2.42 -
Adjusted Per Share Value based on latest NOSH - 594,668
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 CAGR
RPS 69.79 60.03 47.28 34.26 27.72 0.00 22.17 23.95%
EPS 9.92 9.58 4.51 3.83 2.78 0.00 -2.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4997 0.4421 0.1977 0.2557 0.2023 0.00 -0.3768 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/05/03 -
Price 1.31 2.85 1.91 1.60 1.66 0.22 0.22 -
P/RPS 1.46 3.55 2.49 2.54 2.96 0.00 0.15 53.13%
P/EPS 10.23 22.22 26.09 22.77 29.57 0.00 -1.70 -
EY 9.77 4.50 3.83 4.39 3.38 0.00 -58.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 4.81 5.95 3.41 4.06 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 CAGR
Date 24/11/08 15/11/07 29/11/06 01/12/05 29/11/04 - 25/07/03 -
Price 0.93 2.80 2.53 1.63 1.76 0.00 0.22 -
P/RPS 1.03 3.48 3.30 2.59 3.14 0.00 0.15 43.45%
P/EPS 7.27 21.83 34.56 23.20 31.35 0.00 -1.70 -
EY 13.76 4.58 2.89 4.31 3.19 0.00 -58.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 4.73 7.88 3.47 4.30 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