[MEDIA] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -24.12%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
Revenue 311,920 328,401 303,177 278,698 245,800 370,503 295,985 4.00%
PBT 27,876 49,432 33,148 24,354 33,900 188,648 153,288 -72.12%
Tax -7,272 -11,801 -2,794 -3,066 -5,844 -13,832 -11,567 -29.37%
NP 20,604 37,631 30,353 21,288 28,056 174,816 141,720 -76.43%
-
NP to SH 21,136 37,631 30,353 21,288 28,056 174,816 141,720 -75.97%
-
Tax Rate 26.09% 23.87% 8.43% 12.59% 17.24% 7.33% 7.55% -
Total Cost 291,316 290,770 272,824 257,410 217,744 195,687 154,264 61.03%
-
Net Worth 236,701 236,923 221,269 215,635 209,934 239,486 306,891 -17.68%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
Net Worth 236,701 236,923 221,269 215,635 209,934 239,486 306,891 -17.68%
NOSH 539,183 540,675 540,736 540,304 539,538 540,723 540,683 -0.20%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
NP Margin 6.61% 11.46% 10.01% 7.64% 11.41% 47.18% 47.88% -
ROE 8.93% 15.88% 13.72% 9.87% 13.36% 73.00% 46.18% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
RPS 57.85 60.74 56.07 51.58 45.56 68.52 54.74 4.22%
EPS 3.92 6.96 5.61 3.94 5.20 32.33 26.21 -75.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.439 0.4382 0.4092 0.3991 0.3891 0.4429 0.5676 -17.51%
Adjusted Per Share Value based on latest NOSH - 541,940
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
RPS 28.12 29.61 27.33 25.13 22.16 33.40 26.68 4.01%
EPS 1.91 3.39 2.74 1.92 2.53 15.76 12.78 -75.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2134 0.2136 0.1995 0.1944 0.1893 0.2159 0.2767 -17.69%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 28/11/03 -
Price 1.45 1.71 1.66 1.56 1.79 1.48 1.47 -
P/RPS 2.51 2.82 2.96 3.02 3.93 0.00 2.69 -5.05%
P/EPS 36.99 24.57 29.57 39.59 34.42 0.00 5.61 311.07%
EY 2.70 4.07 3.38 2.53 2.91 0.00 17.83 -75.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.30 3.90 4.06 3.91 4.60 3.94 2.59 19.91%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
Date 19/05/05 28/02/05 29/11/04 27/08/04 19/05/04 27/02/04 29/01/04 -
Price 1.63 1.64 1.76 1.49 1.67 2.16 1.71 -
P/RPS 2.82 2.70 3.14 2.89 3.67 0.00 3.12 -7.29%
P/EPS 41.58 23.56 31.35 37.82 32.12 0.00 6.52 300.92%
EY 2.40 4.24 3.19 2.64 3.11 0.00 15.33 -75.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.71 3.74 4.30 3.73 4.29 5.76 3.01 16.96%

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