[MEDIA] QoQ 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
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 465,376 399,484 399,689 374,688 343,936 311,920 328,401 26.24%
PBT 38,104 -19,016 64,317 55,437 35,238 27,876 49,432 -15.96%
Tax -19,164 -8,752 -9,523 -14,490 -10,488 -7,272 -11,801 38.28%
NP 18,940 -27,768 54,794 40,946 24,750 20,604 37,631 -36.80%
-
NP to SH 18,308 -27,216 56,245 41,837 25,054 21,136 37,631 -38.22%
-
Tax Rate 50.29% - 14.81% 26.14% 29.76% 26.09% 23.87% -
Total Cost 446,436 427,252 344,895 333,741 319,186 291,316 290,770 33.19%
-
Net Worth 64,508 40,337 34,421 279,603 240,442 236,701 236,923 -58.09%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 64,508 40,337 34,421 279,603 240,442 236,701 236,923 -58.09%
NOSH 614,362 607,499 564,282 595,407 539,956 539,183 540,675 8.91%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 4.07% -6.95% 13.71% 10.93% 7.20% 6.61% 11.46% -
ROE 28.38% -67.47% 163.40% 14.96% 10.42% 8.93% 15.88% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 75.75 65.76 70.83 62.93 63.70 57.85 60.74 15.90%
EPS 2.98 -4.48 10.00 7.03 4.64 3.92 6.96 -43.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.105 0.0664 0.061 0.4696 0.4453 0.439 0.4382 -61.52%
Adjusted Per Share Value based on latest NOSH - 594,668
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 42.56 36.53 36.55 34.26 31.45 28.52 30.03 26.25%
EPS 1.67 -2.49 5.14 3.83 2.29 1.93 3.44 -38.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.059 0.0369 0.0315 0.2557 0.2199 0.2165 0.2167 -58.09%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.62 1.80 1.70 1.60 1.65 1.45 1.71 -
P/RPS 2.14 2.74 2.40 2.54 2.59 2.51 2.82 -16.84%
P/EPS 54.36 -40.18 17.06 22.77 35.56 36.99 24.57 70.03%
EY 1.84 -2.49 5.86 4.39 2.81 2.70 4.07 -41.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 15.43 27.11 27.87 3.41 3.71 3.30 3.90 150.78%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 19/06/06 02/03/06 01/12/05 19/08/05 19/05/05 28/02/05 -
Price 1.72 1.60 1.85 1.63 1.57 1.63 1.64 -
P/RPS 2.27 2.43 2.61 2.59 2.46 2.82 2.70 -10.94%
P/EPS 57.72 -35.71 18.56 23.20 33.84 41.58 23.56 82.03%
EY 1.73 -2.80 5.39 4.31 2.96 2.40 4.24 -45.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 16.38 24.10 30.33 3.47 3.53 3.71 3.74 168.41%

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