[MEDIA] QoQ Annualized Quarter Result on 31-Dec-2005 [#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- 34.44%
YoY- 49.46%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 517,061 465,376 399,484 399,689 374,688 343,936 311,920 40.02%
PBT 68,517 38,104 -19,016 64,317 55,437 35,238 27,876 82.02%
Tax -18,797 -19,164 -8,752 -9,523 -14,490 -10,488 -7,272 88.23%
NP 49,720 18,940 -27,768 54,794 40,946 24,750 20,604 79.81%
-
NP to SH 49,298 18,308 -27,216 56,245 41,837 25,054 21,136 75.78%
-
Tax Rate 27.43% 50.29% - 14.81% 26.14% 29.76% 26.09% -
Total Cost 467,341 446,436 427,252 344,895 333,741 319,186 291,316 37.00%
-
Net Worth 216,186 64,508 40,337 34,421 279,603 240,442 236,701 -5.85%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 216,186 64,508 40,337 34,421 279,603 240,442 236,701 -5.85%
NOSH 673,479 614,362 607,499 564,282 595,407 539,956 539,183 15.96%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 9.62% 4.07% -6.95% 13.71% 10.93% 7.20% 6.61% -
ROE 22.80% 28.38% -67.47% 163.40% 14.96% 10.42% 8.93% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 76.77 75.75 65.76 70.83 62.93 63.70 57.85 20.73%
EPS 7.32 2.98 -4.48 10.00 7.03 4.64 3.92 51.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.321 0.105 0.0664 0.061 0.4696 0.4453 0.439 -18.82%
Adjusted Per Share Value based on latest NOSH - 563,782
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 46.62 41.96 36.02 36.03 33.78 31.01 28.12 40.03%
EPS 4.44 1.65 -2.45 5.07 3.77 2.26 1.91 75.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1949 0.0582 0.0364 0.031 0.2521 0.2168 0.2134 -5.86%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.91 1.62 1.80 1.70 1.60 1.65 1.45 -
P/RPS 2.49 2.14 2.74 2.40 2.54 2.59 2.51 -0.53%
P/EPS 26.09 54.36 -40.18 17.06 22.77 35.56 36.99 -20.74%
EY 3.83 1.84 -2.49 5.86 4.39 2.81 2.70 26.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.95 15.43 27.11 27.87 3.41 3.71 3.30 48.08%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 30/08/06 19/06/06 02/03/06 01/12/05 19/08/05 19/05/05 -
Price 2.53 1.72 1.60 1.85 1.63 1.57 1.63 -
P/RPS 3.30 2.27 2.43 2.61 2.59 2.46 2.82 11.03%
P/EPS 34.56 57.72 -35.71 18.56 23.20 33.84 41.58 -11.58%
EY 2.89 1.73 -2.80 5.39 4.31 2.96 2.40 13.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.88 16.38 24.10 30.33 3.47 3.53 3.71 65.15%

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