[MEDIA] QoQ TTM 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- 16.72%
YoY- 1328.66%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 382,033 361,019 344,932 328,402 252,571 250,353 147,266 88.68%
PBT 66,149 54,874 47,927 49,433 34,674 24,799 11,284 224.76%
Tax -19,905 -15,361 -12,026 -11,802 -2,434 -2,045 -1,636 428.19%
NP 46,244 39,513 35,901 37,631 32,240 22,754 9,648 184.00%
-
NP to SH 46,244 39,513 35,901 37,631 32,240 22,754 9,648 184.00%
-
Tax Rate 30.09% 27.99% 25.09% 23.87% 7.02% 8.25% 14.50% -
Total Cost 335,789 321,506 309,031 290,771 220,331 227,599 137,618 81.14%
-
Net Worth 279,256 240,694 236,701 236,882 221,406 216,288 209,934 20.93%
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 279,256 240,694 236,701 236,882 221,406 216,288 209,934 20.93%
NOSH 594,668 540,522 539,183 540,581 541,071 541,940 539,538 6.69%
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 12.10% 10.94% 10.41% 11.46% 12.76% 9.09% 6.55% -
ROE 16.56% 16.42% 15.17% 15.89% 14.56% 10.52% 4.60% -
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 64.24 66.79 63.97 60.75 46.68 46.20 27.29 76.86%
EPS 7.78 7.31 6.66 6.96 5.96 4.20 1.79 166.09%
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 34.44 32.55 31.10 29.61 22.77 22.57 13.28 88.65%
EPS 4.17 3.56 3.24 3.39 2.91 2.05 0.87 184.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2518 0.217 0.2134 0.2136 0.1996 0.195 0.1893 20.92%
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 2.49 2.47 2.27 2.81 3.56 3.38 6.56 -47.54%
P/EPS 20.57 22.57 21.78 24.56 27.86 37.16 100.10 -65.14%
EY 4.86 4.43 4.59 4.07 3.59 2.69 1.00 186.64%
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 - -
Price 1.63 1.57 1.63 1.64 1.76 1.49 0.00 -
P/RPS 2.54 2.35 2.55 2.70 3.77 3.23 0.00 -
P/EPS 20.96 21.48 24.48 23.56 29.54 35.49 0.00 -
EY 4.77 4.66 4.08 4.24 3.39 2.82 0.00 -
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 0.00 -

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