[MEDIA] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
19-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 10.06%
YoY- 73.65%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 421,579 399,688 382,033 361,019 344,932 328,402 252,571 40.75%
PBT 52,594 64,317 66,149 54,874 47,927 49,433 34,674 32.04%
Tax -9,893 -9,523 -19,905 -15,361 -12,026 -11,802 -2,434 154.90%
NP 42,701 54,794 46,244 39,513 35,901 37,631 32,240 20.62%
-
NP to SH 44,157 56,245 46,244 39,513 35,901 37,631 32,240 23.35%
-
Tax Rate 18.81% 14.81% 30.09% 27.99% 25.09% 23.87% 7.02% -
Total Cost 378,878 344,894 335,789 321,506 309,031 290,771 220,331 43.57%
-
Net Worth 40,337 34,390 279,256 240,694 236,701 236,882 221,406 -67.89%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 40,337 34,390 279,256 240,694 236,701 236,882 221,406 -67.89%
NOSH 607,499 563,782 594,668 540,522 539,183 540,581 541,071 8.03%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 10.13% 13.71% 12.10% 10.94% 10.41% 11.46% 12.76% -
ROE 109.47% 163.55% 16.56% 16.42% 15.17% 15.89% 14.56% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 69.40 70.89 64.24 66.79 63.97 60.75 46.68 30.29%
EPS 7.27 9.98 7.78 7.31 6.66 6.96 5.96 14.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0664 0.061 0.4696 0.4453 0.439 0.4382 0.4092 -70.28%
Adjusted Per Share Value based on latest NOSH - 540,522
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 38.01 36.03 34.44 32.55 31.10 29.61 22.77 40.76%
EPS 3.98 5.07 4.17 3.56 3.24 3.39 2.91 23.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0364 0.031 0.2518 0.217 0.2134 0.2136 0.1996 -67.87%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.80 1.70 1.60 1.65 1.45 1.71 1.66 -
P/RPS 2.59 2.40 2.49 2.47 2.27 2.81 3.56 -19.12%
P/EPS 24.76 17.04 20.57 22.57 21.78 24.56 27.86 -7.56%
EY 4.04 5.87 4.86 4.43 4.59 4.07 3.59 8.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 27.11 27.87 3.41 3.71 3.30 3.90 4.06 255.00%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 19/06/06 02/03/06 01/12/05 19/08/05 19/05/05 28/02/05 29/11/04 -
Price 1.60 1.85 1.63 1.57 1.63 1.64 1.76 -
P/RPS 2.31 2.61 2.54 2.35 2.55 2.70 3.77 -27.88%
P/EPS 22.01 18.54 20.96 21.48 24.48 23.56 29.54 -17.82%
EY 4.54 5.39 4.77 4.66 4.08 4.24 3.39 21.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 24.10 30.33 3.47 3.53 3.71 3.74 4.30 215.85%

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