[MEDIA] YoY Quarter Result on 30-Jun-2005 [#2]

Announcement Date
19-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 37.07%
YoY- 99.48%
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 CAGR
Revenue 198,542 167,112 132,817 93,987 77,900 0 57,433 26.14%
PBT 37,414 31,844 23,719 10,650 3,703 0 -12,741 -
Tax -6,698 -6,816 -7,307 -3,425 -72 0 40 -
NP 30,716 25,028 16,412 7,225 3,631 0 -12,701 -
-
NP to SH 30,716 25,068 15,958 7,243 3,631 0 -12,701 -
-
Tax Rate 17.90% 21.40% 30.81% 32.16% 1.94% - - -
Total Cost 167,826 142,084 116,405 86,762 74,269 0 70,134 17.75%
-
Net Worth 559,950 448,967 64,445 240,694 216,288 0 -412,016 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 CAGR
Net Worth 559,950 448,967 64,445 240,694 216,288 0 -412,016 -
NOSH 850,858 806,045 613,769 540,522 541,940 169,921 170,254 35.16%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 CAGR
NP Margin 15.47% 14.98% 12.36% 7.69% 4.66% 0.00% -22.11% -
ROE 5.49% 5.58% 24.76% 3.01% 1.68% 0.00% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 CAGR
RPS 23.33 20.73 21.64 17.39 14.37 0.00 33.73 -6.67%
EPS 3.61 3.11 2.60 1.34 0.67 0.00 -7.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6581 0.557 0.105 0.4453 0.3991 0.00 -2.42 -
Adjusted Per Share Value based on latest NOSH - 540,522
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 CAGR
RPS 18.16 15.28 12.15 8.59 7.12 0.00 5.25 26.16%
EPS 2.81 2.29 1.46 0.66 0.33 0.00 -1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5121 0.4106 0.0589 0.2201 0.1978 0.00 -0.3768 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 -
Price 1.81 3.02 1.62 1.65 1.56 0.22 0.66 -
P/RPS 7.76 14.57 7.49 9.49 10.85 0.00 1.96 29.39%
P/EPS 50.14 97.11 62.31 123.13 232.84 0.00 -8.85 -
EY 1.99 1.03 1.60 0.81 0.43 0.00 -11.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 5.42 15.43 3.71 3.91 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 CAGR
Date 28/08/08 24/08/07 30/08/06 19/08/05 27/08/04 - 24/04/03 -
Price 1.60 2.68 1.72 1.57 1.49 0.00 0.57 -
P/RPS 6.86 12.93 7.95 9.03 10.37 0.00 1.69 30.00%
P/EPS 44.32 86.17 66.15 117.16 222.39 0.00 -7.64 -
EY 2.26 1.16 1.51 0.85 0.45 0.00 -13.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 4.81 16.38 3.53 3.73 0.00 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