Highlights

[MEDIA] YoY Quarter Result on 2005-12-31 [#4]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 02-Mar-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2005
Quarter 31-Dec-2005  [#4]
Profit Trend QoQ -     31.91%    YoY -     67.27%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/08/01 CAGR
Revenue 208,925 199,157 146,893 118,673 101,018 25,187 60,243 18.46%
  YoY % 4.90% 35.58% 23.78% 17.48% 301.07% -58.19% -
  Horiz. % 346.80% 330.59% 243.83% 196.99% 167.68% 41.81% 100.00%
PBT 52,198 49,570 54,263 22,739 24,571 9,812 6,683 32.32%
  YoY % 5.30% -8.65% 138.63% -7.46% 150.42% 46.82% -
  Horiz. % 781.06% 741.73% 811.96% 340.25% 367.66% 146.82% 100.00%
Tax -43,270 -10,696 -8,559 1,345 -9,705 -337 -603 79.00%
  YoY % -304.54% -24.97% -736.36% 113.86% -2,779.82% 44.11% -
  Horiz. % 7,175.79% 1,773.80% 1,419.40% -223.05% 1,609.45% 55.89% 100.00%
NP 8,928 38,874 45,704 24,084 14,866 9,475 6,080 5.37%
  YoY % -77.03% -14.94% 89.77% 62.01% 56.90% 55.84% -
  Horiz. % 146.84% 639.38% 751.71% 396.12% 244.51% 155.84% 100.00%
NP to SH 4,649 38,874 43,308 24,867 14,866 9,475 6,080 -3.59%
  YoY % -88.04% -10.24% 74.16% 67.27% 56.90% 55.84% -
  Horiz. % 76.46% 639.38% 712.30% 409.00% 244.51% 155.84% 100.00%
Tax Rate 82.90 % 21.58 % 15.77 % -5.91 % 39.50 % 3.43 % 9.02 % 35.29%
  YoY % 284.15% 36.84% 366.84% -114.96% 1,051.60% -61.97% -
  Horiz. % 919.07% 239.25% 174.83% -65.52% 437.92% 38.03% 100.00%
Total Cost 199,997 160,283 101,189 94,589 86,152 15,712 54,163 19.48%
  YoY % 24.78% 58.40% 6.98% 9.79% 448.32% -70.99% -
  Horiz. % 369.25% 295.93% 186.82% 174.64% 159.06% 29.01% 100.00%
Net Worth 545,792 525,365 278,221 34,390 236,882 239,798 -381,857 -
  YoY % 3.89% 88.83% 709.00% -85.48% -1.22% 162.80% -
  Horiz. % -142.93% -137.58% -72.86% -9.01% -62.03% -62.80% 100.00%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/08/01 CAGR
Div 56,633 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 1,218.18 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/08/01 CAGR
Net Worth 545,792 525,365 278,221 34,390 236,882 239,798 -381,857 -
  YoY % 3.89% 88.83% 709.00% -85.48% -1.22% 162.80% -
  Horiz. % -142.93% -137.58% -72.86% -9.01% -62.03% -62.80% 100.00%
NOSH 845,272 809,874 676,609 563,782 540,581 541,428 170,471 24.38%
  YoY % 4.37% 19.70% 20.01% 4.29% -0.16% 217.61% -
  Horiz. % 495.84% 475.08% 396.90% 330.72% 317.11% 317.61% 100.00%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/08/01 CAGR
NP Margin 4.27 % 19.52 % 31.11 % 20.29 % 14.72 % 37.62 % 10.09 % -11.06%
  YoY % -78.12% -37.25% 53.33% 37.84% -60.87% 272.84% -
  Horiz. % 42.32% 193.46% 308.33% 201.09% 145.89% 372.84% 100.00%
ROE 0.85 % 7.40 % 15.57 % 72.31 % 6.28 % 3.95 % 0.00 % -
  YoY % -88.51% -52.47% -78.47% 1,051.43% 58.99% 0.00% -
  Horiz. % 21.52% 187.34% 394.18% 1,830.63% 158.99% 100.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/08/01 CAGR
RPS 24.72 24.59 21.71 21.05 18.69 4.65 35.34 -4.75%
  YoY % 0.53% 13.27% 3.14% 12.63% 301.94% -86.84% -
  Horiz. % 69.95% 69.58% 61.43% 59.56% 52.89% 13.16% 100.00%
EPS 0.55 4.80 6.10 4.40 2.75 1.75 3.57 -22.50%
  YoY % -88.54% -21.31% 38.64% 60.00% 57.14% -50.98% -
  Horiz. % 15.41% 134.45% 170.87% 123.25% 77.03% 49.02% 100.00%
DPS 6.70 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.6457 0.6487 0.4112 0.0610 0.4382 0.4429 -2.2400 -
  YoY % -0.46% 57.76% 574.10% -86.08% -1.06% 119.77% -
  Horiz. % -28.83% -28.96% -18.36% -2.72% -19.56% -19.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/08/01 CAGR
RPS 18.84 17.96 13.24 10.70 9.11 2.27 5.43 18.47%
  YoY % 4.90% 35.65% 23.74% 17.45% 301.32% -58.20% -
  Horiz. % 346.96% 330.76% 243.83% 197.05% 167.77% 41.80% 100.00%
EPS 0.42 3.50 3.90 2.24 1.34 0.85 0.55 -3.61%
  YoY % -88.00% -10.26% 74.11% 67.16% 57.65% 54.55% -
  Horiz. % 76.36% 636.36% 709.09% 407.27% 243.64% 154.55% 100.00%
DPS 5.11 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.4921 0.4736 0.2508 0.0310 0.2136 0.2162 -0.3443 -
  YoY % 3.91% 88.84% 709.03% -85.49% -1.20% 162.79% -
  Horiz. % -142.93% -137.55% -72.84% -9.00% -62.04% -62.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/08/01 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 30/08/01 -
Price 1.1100 2.8100 2.5000 1.7000 1.7100 1.4800 2.1500 -
P/RPS 4.49 11.43 11.52 8.08 9.15 0.00 6.08 -4.05%
  YoY % -60.72% -0.78% 42.57% -11.69% 0.00% 0.00% -
  Horiz. % 73.85% 187.99% 189.47% 132.89% 150.49% 0.00% 100.00%
P/EPS 201.82 58.54 39.06 38.54 62.18 0.00 60.28 17.90%
  YoY % 244.76% 49.87% 1.35% -38.02% 0.00% 0.00% -
  Horiz. % 334.80% 97.11% 64.80% 63.93% 103.15% 0.00% 100.00%
EY 0.50 1.71 2.56 2.59 1.61 0.00 1.66 -15.08%
  YoY % -70.76% -33.20% -1.16% 60.87% 0.00% 0.00% -
  Horiz. % 30.12% 103.01% 154.22% 156.02% 96.99% 0.00% 100.00%
DY 6.04 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 1.72 4.33 6.08 27.87 3.90 3.94 0.00 -
  YoY % -60.28% -28.78% -78.18% 614.62% -1.02% 0.00% -
  Horiz. % 43.65% 109.90% 154.31% 707.36% 98.98% 100.00% -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/08/01 CAGR
Date 27/02/09 28/02/08 28/02/07 02/03/06 28/02/05 27/02/04 31/10/01 -
Price 0.9700 2.4000 2.4000 1.8500 1.6400 2.1600 0.9500 -
P/RPS 3.92 9.76 11.05 8.79 8.78 0.00 2.69 5.26%
  YoY % -59.84% -11.67% 25.71% 0.11% 0.00% 0.00% -
  Horiz. % 145.72% 362.83% 410.78% 326.77% 326.39% 0.00% 100.00%
P/EPS 176.36 50.00 37.50 41.94 59.64 0.00 26.64 29.37%
  YoY % 252.72% 33.33% -10.59% -29.68% 0.00% 0.00% -
  Horiz. % 662.01% 187.69% 140.77% 157.43% 223.87% 0.00% 100.00%
EY 0.57 2.00 2.67 2.38 1.68 0.00 3.75 -22.64%
  YoY % -71.50% -25.09% 12.18% 41.67% 0.00% 0.00% -
  Horiz. % 15.20% 53.33% 71.20% 63.47% 44.80% 0.00% 100.00%
DY 6.91 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 1.50 3.70 5.84 30.33 3.74 5.76 0.00 -
  YoY % -59.46% -36.64% -80.75% 710.96% -35.07% 0.00% -
  Horiz. % 26.04% 64.24% 101.39% 526.56% 64.93% 100.00% -

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

180  384  532  1234 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.17+0.01 
 ASB 0.195-0.025 
 SAPNRG 0.210.00 
 PWRWELL 0.355-0.055 
 DSONIC 1.19+0.15 
 XOX 0.0550.00 
 HSI-C7V 0.21-0.02 
 MYEG 1.15-0.03 
 DSONIC-WA 0.515+0.13 
 DGB 0.060.00 
Partners & Brokers