[MEDIA] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 23.98%
YoY- -78.47%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 374,688 343,936 311,920 328,401 303,177 278,698 245,800 32.41%
PBT 55,437 35,238 27,876 49,432 33,148 24,354 33,900 38.76%
Tax -14,490 -10,488 -7,272 -11,801 -2,794 -3,066 -5,844 83.09%
NP 40,946 24,750 20,604 37,631 30,353 21,288 28,056 28.63%
-
NP to SH 41,837 25,054 21,136 37,631 30,353 21,288 28,056 30.49%
-
Tax Rate 26.14% 29.76% 26.09% 23.87% 8.43% 12.59% 17.24% -
Total Cost 333,741 319,186 291,316 290,770 272,824 257,410 217,744 32.90%
-
Net Worth 279,603 240,442 236,701 236,923 221,269 215,635 209,934 21.03%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 279,603 240,442 236,701 236,923 221,269 215,635 209,934 21.03%
NOSH 595,407 539,956 539,183 540,675 540,736 540,304 539,538 6.78%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 10.93% 7.20% 6.61% 11.46% 10.01% 7.64% 11.41% -
ROE 14.96% 10.42% 8.93% 15.88% 13.72% 9.87% 13.36% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 62.93 63.70 57.85 60.74 56.07 51.58 45.56 24.00%
EPS 7.03 4.64 3.92 6.96 5.61 3.94 5.20 22.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4696 0.4453 0.439 0.4382 0.4092 0.3991 0.3891 13.34%
Adjusted Per Share Value based on latest NOSH - 540,581
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 33.78 31.01 28.12 29.61 27.33 25.13 22.16 32.41%
EPS 3.77 2.26 1.91 3.39 2.74 1.92 2.53 30.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2521 0.2168 0.2134 0.2136 0.1995 0.1944 0.1893 21.02%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.60 1.65 1.45 1.71 1.66 1.56 1.79 -
P/RPS 2.54 2.59 2.51 2.82 2.96 3.02 3.93 -25.22%
P/EPS 22.77 35.56 36.99 24.57 29.57 39.59 34.42 -24.05%
EY 4.39 2.81 2.70 4.07 3.38 2.53 2.91 31.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.41 3.71 3.30 3.90 4.06 3.91 4.60 -18.07%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 01/12/05 19/08/05 19/05/05 28/02/05 29/11/04 27/08/04 19/05/04 -
Price 1.63 1.57 1.63 1.64 1.76 1.49 1.67 -
P/RPS 2.59 2.46 2.82 2.70 3.14 2.89 3.67 -20.71%
P/EPS 23.20 33.84 41.58 23.56 31.35 37.82 32.12 -19.48%
EY 4.31 2.96 2.40 4.24 3.19 2.64 3.11 24.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.47 3.53 3.71 3.74 4.30 3.73 4.29 -13.17%

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