[MEDIA] QoQ 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- 31.91%
YoY- 67.27%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
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 155,108 132,817 99,871 118,673 109,048 93,987 77,980 58.09%
PBT 32,503 23,719 -4,754 22,739 23,959 10,650 6,969 178.88%
Tax -4,516 -7,307 -2,188 1,345 -5,625 -3,425 -1,818 83.31%
NP 27,987 16,412 -6,942 24,084 18,334 7,225 5,151 208.74%
-
NP to SH 27,987 15,958 -6,804 24,867 18,851 7,243 5,284 203.54%
-
Tax Rate 13.89% 30.81% - -5.91% 23.48% 32.16% 26.09% -
Total Cost 127,121 116,405 106,813 94,589 90,714 86,762 72,829 44.91%
-
Net Worth 215,957 64,445 40,337 34,390 279,256 240,694 236,701 -5.92%
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 215,957 64,445 40,337 34,390 279,256 240,694 236,701 -5.92%
NOSH 672,764 613,769 607,499 563,782 594,668 540,522 539,183 15.88%
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 18.04% 12.36% -6.95% 20.29% 16.81% 7.69% 6.61% -
ROE 12.96% 24.76% -16.87% 72.31% 6.75% 3.01% 2.23% -
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 23.06 21.64 16.44 21.05 18.34 17.39 14.46 36.45%
EPS 4.16 2.60 -1.12 4.40 3.17 1.34 0.98 161.93%
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 13.98 11.97 9.00 10.70 9.83 8.47 7.03 58.07%
EPS 2.52 1.44 -0.61 2.24 1.70 0.65 0.48 201.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1947 0.0581 0.0364 0.031 0.2518 0.217 0.2134 -5.92%
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 8.28 7.49 10.95 8.08 8.73 9.49 10.03 -11.98%
P/EPS 45.91 62.31 -160.71 38.54 50.47 123.13 147.96 -54.13%
EY 2.18 1.60 -0.62 2.59 1.98 0.81 0.68 117.26%
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 10.97 7.95 9.73 8.79 8.89 9.03 11.27 -1.78%
P/EPS 60.82 66.15 -142.86 41.94 51.42 117.16 166.33 -48.83%
EY 1.64 1.51 -0.70 2.38 1.94 0.85 0.60 95.37%
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