[MEDIA] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 5.73%
YoY- 2913700.0%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 CAGR
Revenue 227,383 139,349 61,450 370,503 345,316 0 259,500 -11.46%
PBT 24,861 12,177 8,475 188,648 178,836 0 176,028 -83.53%
Tax -2,096 -1,533 -1,461 -13,832 -13,495 0 -13,321 -81.81%
NP 22,765 10,644 7,014 174,816 165,341 0 162,707 -83.67%
-
NP to SH 22,765 10,644 7,014 174,816 165,341 0 162,707 -83.67%
-
Tax Rate 8.43% 12.59% 17.24% 7.33% 7.55% - 7.57% -
Total Cost 204,618 128,705 54,436 195,687 179,975 0 96,793 99.36%
-
Net Worth 221,269 215,635 209,934 239,486 306,891 0 329,848 -30.78%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 CAGR
Net Worth 221,269 215,635 209,934 239,486 306,891 0 329,848 -30.78%
NOSH 540,736 540,304 539,538 540,723 540,683 540,734 540,734 0.00%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 CAGR
NP Margin 10.01% 7.64% 11.41% 47.18% 47.88% 0.00% 62.70% -
ROE 10.29% 4.94% 3.34% 73.00% 53.88% 0.00% 49.33% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 CAGR
RPS 42.05 25.79 11.39 68.52 63.87 0.00 47.99 -11.46%
EPS 4.21 1.97 1.30 32.33 30.58 0.00 30.09 -83.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4092 0.3991 0.3891 0.4429 0.5676 0.00 0.61 -30.78%
Adjusted Per Share Value based on latest NOSH - 541,428
30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 CAGR
RPS 20.50 12.56 5.54 33.40 31.13 0.00 23.40 -11.48%
EPS 2.05 0.96 0.63 15.76 14.91 0.00 14.67 -83.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1995 0.1944 0.1893 0.2159 0.2767 0.00 0.2974 -30.78%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 28/11/03 30/09/03 29/08/03 -
Price 1.66 1.56 1.79 1.48 1.47 0.22 0.22 -
P/RPS 3.95 6.05 15.72 0.00 2.30 0.00 0.46 625.66%
P/EPS 39.43 79.19 137.69 0.00 4.81 0.00 0.73 3852.56%
EY 2.54 1.26 0.73 0.00 20.80 0.00 136.77 -97.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.06 3.91 4.60 3.94 2.59 0.00 0.36 832.93%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 CAGR
Date 29/11/04 27/08/04 19/05/04 27/02/04 29/01/04 - 16/10/03 -
Price 1.76 1.49 1.67 2.16 1.71 0.00 0.22 -
P/RPS 4.19 5.78 14.66 0.00 2.68 0.00 0.46 666.20%
P/EPS 41.81 75.63 128.46 0.00 5.59 0.00 0.73 4071.95%
EY 2.39 1.32 0.78 0.00 17.88 0.00 136.77 -97.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.30 3.73 4.29 5.76 3.01 0.00 0.36 883.65%

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