[MEDIA] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -4.6%
YoY- 272.11%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 CAGR
Revenue 738,014 547,729 421,579 344,932 147,266 57,433 239,896 19.40%
PBT 160,360 121,704 52,594 47,927 11,284 -12,741 3,820 80.35%
Tax -34,415 -23,043 -9,893 -12,026 -1,636 40 903 -
NP 125,945 98,661 42,701 35,901 9,648 -12,701 4,723 67.88%
-
NP to SH 125,985 95,771 44,157 35,901 9,648 -12,701 1,204 108.31%
-
Tax Rate 21.46% 18.93% 18.81% 25.09% 14.50% - -23.64% -
Total Cost 612,069 449,068 378,878 309,031 137,618 70,134 235,173 16.29%
-
Net Worth 583,028 398,548 40,337 236,701 209,934 0 -378,263 -
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 CAGR
Div 75,318 - - - - - - -
Div Payout % 59.78% - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 CAGR
Net Worth 583,028 398,548 40,337 236,701 209,934 0 -378,263 -
NOSH 848,905 781,467 607,499 539,183 539,538 170,254 169,624 28.93%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 CAGR
NP Margin 17.07% 18.01% 10.13% 10.41% 6.55% -22.11% 1.97% -
ROE 21.61% 24.03% 109.47% 15.17% 4.60% 0.00% 0.00% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 CAGR
RPS 86.94 70.09 69.40 63.97 27.29 33.73 141.43 -7.39%
EPS 14.84 12.26 7.27 6.66 1.79 -7.46 0.71 61.55%
DPS 8.87 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6868 0.51 0.0664 0.439 0.3891 0.00 -2.23 -
Adjusted Per Share Value based on latest NOSH - 539,183
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 CAGR
RPS 66.54 49.38 38.01 31.10 13.28 5.18 21.63 19.40%
EPS 11.36 8.63 3.98 3.24 0.87 -1.15 0.11 107.88%
DPS 6.79 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5256 0.3593 0.0364 0.2134 0.1893 0.00 -0.341 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 -
Price 2.26 2.48 1.80 1.45 1.79 0.69 1.36 -
P/RPS 2.60 3.54 2.59 2.27 6.56 2.05 0.96 17.02%
P/EPS 15.23 20.24 24.76 21.78 100.10 -9.25 191.60 -32.93%
EY 6.57 4.94 4.04 4.59 1.00 -10.81 0.52 49.22%
DY 3.93 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.29 4.86 27.11 3.30 4.60 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 CAGR
Date 28/05/08 18/05/07 19/06/06 19/05/05 - - 31/01/02 -
Price 2.32 2.64 1.60 1.63 0.00 0.00 1.44 -
P/RPS 2.67 3.77 2.31 2.55 0.00 0.00 1.02 16.39%
P/EPS 15.63 21.54 22.01 24.48 0.00 0.00 202.87 -33.26%
EY 6.40 4.64 4.54 4.08 0.00 0.00 0.49 50.00%
DY 3.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.38 5.18 24.10 3.71 0.00 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