[MEDIA] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 113.88%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 171,968 77,980 328,401 227,383 139,349 61,450 370,503 -40.08%
PBT 17,619 6,969 49,432 24,861 12,177 8,475 188,648 -79.44%
Tax -5,244 -1,818 -11,801 -2,096 -1,533 -1,461 -13,832 -47.64%
NP 12,375 5,151 37,631 22,765 10,644 7,014 174,816 -82.91%
-
NP to SH 12,527 5,284 37,631 22,765 10,644 7,014 174,816 -82.77%
-
Tax Rate 29.76% 26.09% 23.87% 8.43% 12.59% 17.24% 7.33% -
Total Cost 159,593 72,829 290,770 204,618 128,705 54,436 195,687 -12.72%
-
Net Worth 240,442 236,701 236,923 221,269 215,635 209,934 239,486 0.26%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 240,442 236,701 236,923 221,269 215,635 209,934 239,486 0.26%
NOSH 539,956 539,183 540,675 540,736 540,304 539,538 540,723 -0.09%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 7.20% 6.61% 11.46% 10.01% 7.64% 11.41% 47.18% -
ROE 5.21% 2.23% 15.88% 10.29% 4.94% 3.34% 73.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 31.85 14.46 60.74 42.05 25.79 11.39 68.52 -40.02%
EPS 2.32 0.98 6.96 4.21 1.97 1.30 32.33 -82.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4453 0.439 0.4382 0.4092 0.3991 0.3891 0.4429 0.36%
Adjusted Per Share Value based on latest NOSH - 541,071
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 15.73 7.13 30.03 20.79 12.74 5.62 33.88 -40.06%
EPS 1.15 0.48 3.44 2.08 0.97 0.64 15.99 -82.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2199 0.2165 0.2167 0.2023 0.1972 0.192 0.219 0.27%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.65 1.45 1.71 1.66 1.56 1.79 1.48 -
P/RPS 5.18 10.03 2.82 3.95 6.05 15.72 0.00 -
P/EPS 71.12 147.96 24.57 39.43 79.19 137.69 0.00 -
EY 1.41 0.68 4.07 2.54 1.26 0.73 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.71 3.30 3.90 4.06 3.91 4.60 3.94 -3.93%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 19/08/05 19/05/05 28/02/05 29/11/04 27/08/04 19/05/04 27/02/04 -
Price 1.57 1.63 1.64 1.76 1.49 1.67 2.16 -
P/RPS 4.93 11.27 2.70 4.19 5.78 14.66 0.00 -
P/EPS 67.67 166.33 23.56 41.81 75.63 128.46 0.00 -
EY 1.48 0.60 4.24 2.39 1.32 0.78 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.53 3.71 3.74 4.30 3.73 4.29 5.76 -27.87%

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