[MEDIA] YoY 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
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/08/01 CAGR
Revenue 781,290 691,501 534,689 399,689 328,401 370,503 240,734 17.39%
PBT 159,264 151,330 105,651 64,317 49,432 188,648 -1,802 -
Tax -86,818 -33,890 -22,657 -9,523 -11,801 -13,832 1,802 -
NP 72,446 117,440 82,994 54,794 37,631 174,816 0 -
-
NP to SH 86,023 117,440 80,282 56,245 37,631 174,816 -2,500 -
-
Tax Rate 54.51% 22.39% 21.45% 14.81% 23.87% 7.33% - -
Total Cost 708,844 574,061 451,695 344,895 290,770 195,687 240,734 15.85%
-
Net Worth 546,165 529,050 277,404 34,421 236,923 239,486 -382,575 -
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/08/01 CAGR
Div 132,798 - - - - - - -
Div Payout % 154.38% - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/08/01 CAGR
Net Worth 546,165 529,050 277,404 34,421 236,923 239,486 -382,575 -
NOSH 845,850 815,555 674,621 564,282 540,675 540,723 170,792 24.35%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/08/01 CAGR
NP Margin 9.27% 16.98% 15.52% 13.71% 11.46% 47.18% 0.00% -
ROE 15.75% 22.20% 28.94% 163.40% 15.88% 73.00% 0.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/08/01 CAGR
RPS 92.37 84.79 79.26 70.83 60.74 68.52 140.95 -5.59%
EPS 10.17 14.40 11.30 10.00 6.96 32.33 -1.47 -
DPS 15.70 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6457 0.6487 0.4112 0.061 0.4382 0.4429 -2.24 -
Adjusted Per Share Value based on latest NOSH - 563,782
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/08/01 CAGR
RPS 71.45 63.24 48.90 36.55 30.03 33.88 22.01 17.40%
EPS 7.87 10.74 7.34 5.14 3.44 15.99 -0.23 -
DPS 12.14 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4995 0.4838 0.2537 0.0315 0.2167 0.219 -0.3499 -
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/08/01 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 30/08/01 -
Price 1.11 2.81 2.50 1.70 1.71 1.48 2.15 -
P/RPS 1.20 3.31 3.15 2.40 2.82 0.00 1.53 -3.25%
P/EPS 10.91 19.51 21.01 17.06 24.57 0.00 -146.88 -
EY 9.16 5.12 4.76 5.86 4.07 0.00 -0.68 -
DY 14.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 4.33 6.08 27.87 3.90 3.94 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/08/01 CAGR
Date 27/02/09 28/02/08 28/02/07 02/03/06 28/02/05 27/02/04 31/10/01 -
Price 0.97 2.40 2.40 1.85 1.64 2.16 0.95 -
P/RPS 1.05 2.83 3.03 2.61 2.70 0.00 0.67 6.31%
P/EPS 9.54 16.67 20.17 18.56 23.56 0.00 -64.90 -
EY 10.48 6.00 4.96 5.39 4.24 0.00 -1.54 -
DY 16.19 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 3.70 5.84 30.33 3.74 5.76 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