[MEDIA] YoY TTM 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- 10.06%
YoY- 73.65%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 CAGR
Revenue 769,444 582,024 460,409 361,019 250,353 116,731 57,433 62.57%
PBT 165,930 129,829 65,663 54,874 24,799 -14,963 -12,741 -
Tax -34,297 -22,552 -13,775 -15,361 -2,045 87 40 -
NP 131,633 107,277 51,888 39,513 22,754 -14,876 -12,701 -
-
NP to SH 131,633 104,881 52,872 39,513 22,754 -14,876 -12,701 -
-
Tax Rate 20.67% 17.37% 20.98% 27.99% 8.25% - - -
Total Cost 637,811 474,747 408,521 321,506 227,599 131,607 70,134 51.20%
-
Net Worth 559,950 448,967 64,445 240,694 216,288 0 -412,016 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 CAGR
Div 75,318 - - - - - - -
Div Payout % 57.22% - - - - - - -
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 559,950 448,967 64,445 240,694 216,288 0 -412,016 -
NOSH 850,858 806,045 613,769 540,522 541,940 169,921 170,254 35.16%
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 17.11% 18.43% 11.27% 10.94% 9.09% -12.74% -22.11% -
ROE 23.51% 23.36% 82.04% 16.42% 10.52% 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 90.43 72.21 75.01 66.79 46.20 68.70 33.73 20.28%
EPS 15.47 13.01 8.61 7.31 4.20 -8.75 -7.46 -
DPS 8.85 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 70.36 53.22 42.10 33.01 22.89 10.67 5.25 62.58%
EPS 12.04 9.59 4.83 3.61 2.08 -1.36 -1.16 -
DPS 6.89 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5121 0.4106 0.0589 0.2201 0.1978 0.00 -0.3768 -
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 2.00 4.18 2.16 2.47 3.38 0.32 1.96 0.37%
P/EPS 11.70 23.21 18.81 22.57 37.16 -2.51 -8.85 -
EY 8.55 4.31 5.32 4.43 2.69 -39.79 -11.30 -
DY 4.89 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 - - -
Price 1.60 2.68 1.72 1.57 1.49 0.00 0.00 -
P/RPS 1.77 3.71 2.29 2.35 3.23 0.00 0.00 -
P/EPS 10.34 20.60 19.97 21.48 35.49 0.00 0.00 -
EY 9.67 4.86 5.01 4.66 2.82 0.00 0.00 -
DY 5.53 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