[MEDIA] YoY Annualized 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- -43.83%
YoY- -24.66%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 CAGR
Revenue 638,344 451,644 399,484 311,920 245,800 0 259,560 15.25%
PBT 89,936 44,876 -19,016 27,876 33,900 0 2,540 75.57%
Tax -21,684 -10,644 -8,752 -7,272 -5,844 0 -7,968 17.11%
NP 68,252 34,232 -27,768 20,604 28,056 0 -5,428 -
-
NP to SH 68,252 34,072 -27,216 21,136 28,056 0 -5,428 -
-
Tax Rate 24.11% 23.72% - 26.09% 17.24% - 313.70% -
Total Cost 570,092 417,412 427,252 291,316 217,744 0 264,988 12.85%
-
Net Worth 583,028 398,548 40,337 236,701 209,934 0 -378,263 -
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 CAGR
Net Worth 583,028 398,548 40,337 236,701 209,934 0 -378,263 -
NOSH 848,905 781,467 607,499 539,183 539,538 170,321 169,624 28.93%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 CAGR
NP Margin 10.69% 7.58% -6.95% 6.61% 11.41% 0.00% -2.09% -
ROE 11.71% 8.55% -67.47% 8.93% 13.36% 0.00% 0.00% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 CAGR
RPS 75.20 57.79 65.76 57.85 45.56 0.00 153.02 -10.60%
EPS 8.04 4.36 -4.48 3.92 5.20 0.00 -3.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6868 0.51 0.0664 0.439 0.3891 0.00 -2.23 -
Adjusted Per Share Value based on latest NOSH - 539,183
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 CAGR
RPS 58.37 41.30 36.53 28.52 22.48 0.00 23.74 15.25%
EPS 6.24 3.12 -2.49 1.93 2.57 0.00 -0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5332 0.3645 0.0369 0.2165 0.192 0.00 -0.3459 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 -
Price 2.26 2.48 1.80 1.45 1.79 0.69 1.36 -
P/RPS 3.01 4.29 2.74 2.51 3.93 0.00 0.89 21.20%
P/EPS 28.11 56.88 -40.18 36.99 34.42 0.00 -42.50 -
EY 3.56 1.76 -2.49 2.70 2.91 0.00 -2.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.29 4.86 27.11 3.30 4.60 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 CAGR
Date 28/05/08 18/05/07 19/06/06 19/05/05 19/05/04 - 31/01/02 -
Price 2.32 2.64 1.60 1.63 1.67 0.00 1.44 -
P/RPS 3.09 4.57 2.43 2.82 3.67 0.00 0.94 20.65%
P/EPS 28.86 60.55 -35.71 41.58 32.12 0.00 -45.00 -
EY 3.47 1.65 -2.80 2.40 3.11 0.00 -2.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.38 5.18 24.10 3.71 4.29 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