[MEDIA] QoQ 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- -48.23%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
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 77,980 101,018 88,034 77,900 61,450 25,187 85,816 -6.92%
PBT 6,969 24,571 12,684 3,703 8,475 9,812 2,809 97.58%
Tax -1,818 -9,705 -564 -72 -1,461 -337 -175 477.95%
NP 5,151 14,866 12,120 3,631 7,014 9,475 2,634 65.31%
-
NP to SH 5,284 14,866 12,120 3,631 7,014 9,475 2,634 68.50%
-
Tax Rate 26.09% 39.50% 4.45% 1.94% 17.24% 3.43% 6.23% -
Total Cost 72,829 86,152 75,914 74,269 54,436 15,712 83,182 -9.48%
-
Net Worth 236,701 236,882 221,406 216,288 209,934 239,798 305,113 -17.32%
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 236,701 236,882 221,406 216,288 209,934 239,798 305,113 -17.32%
NOSH 539,183 540,581 541,071 541,940 539,538 541,428 537,551 0.22%
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% 14.72% 13.77% 4.66% 11.41% 37.62% 3.07% -
ROE 2.23% 6.28% 5.47% 1.68% 3.34% 3.95% 0.86% -
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 14.46 18.69 16.27 14.37 11.39 4.65 15.96 -7.13%
EPS 0.98 2.75 2.24 0.67 1.30 1.75 0.49 68.11%
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 7.13 9.24 8.05 7.12 5.62 2.30 7.85 -6.95%
EPS 0.48 1.36 1.11 0.33 0.64 0.87 0.24 68.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2165 0.2166 0.2025 0.1978 0.192 0.2193 0.279 -17.31%
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 10.03 9.15 10.20 10.85 15.72 0.00 9.21 6.60%
P/EPS 147.96 62.18 74.11 232.84 137.69 0.00 300.00 -41.12%
EY 0.68 1.61 1.35 0.43 0.73 0.00 0.33 71.92%
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 11.27 8.78 10.82 10.37 14.66 0.00 10.71 3.89%
P/EPS 166.33 59.64 78.57 222.39 128.46 0.00 348.98 -42.61%
EY 0.60 1.68 1.27 0.45 0.78 0.00 0.29 72.44%
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