[MEDIA] YoY 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- 160.27%
YoY- 55.54%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
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 214,237 212,321 155,108 109,048 88,034 0 59,298 27.19%
PBT 47,168 58,697 32,503 23,959 12,684 0 -2,222 -
Tax -13,573 -13,717 -4,516 -5,625 -564 0 47 -
NP 33,595 44,980 27,987 18,334 12,120 0 -2,175 -
-
NP to SH 33,595 44,980 27,987 18,851 12,120 0 -2,175 -
-
Tax Rate 28.78% 23.37% 13.89% 23.48% 4.45% - - -
Total Cost 180,642 167,341 127,121 90,714 75,914 0 61,473 22.36%
-
Net Worth 546,851 483,269 215,957 279,256 221,406 0 -411,210 -
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 546,851 483,269 215,957 279,256 221,406 0 -411,210 -
NOSH 848,358 816,333 672,764 594,668 541,071 169,921 169,921 35.13%
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 15.68% 21.18% 18.04% 16.81% 13.77% 0.00% -3.67% -
ROE 6.14% 9.31% 12.96% 6.75% 5.47% 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 25.25 26.01 23.06 18.34 16.27 0.00 34.90 -5.88%
EPS 3.96 5.51 4.16 3.17 2.24 0.00 -1.28 -
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 19.31 19.14 13.98 9.83 7.94 0.00 5.35 27.17%
EPS 3.03 4.06 2.52 1.70 1.09 0.00 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.493 0.4357 0.1947 0.2518 0.1996 0.00 -0.3707 -
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 5.19 10.96 8.28 8.73 10.20 0.00 0.63 48.42%
P/EPS 33.08 51.72 45.91 50.47 74.11 0.00 -17.19 -
EY 3.02 1.93 2.18 1.98 1.35 0.00 -5.82 -
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 3.68 10.77 10.97 8.89 10.82 0.00 0.63 39.17%
P/EPS 23.48 50.82 60.82 51.42 78.57 0.00 -17.19 -
EY 4.26 1.97 1.64 1.94 1.27 0.00 -5.82 -
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