[MEDIA] QoQ 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- 233.79%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 93,987 77,980 101,018 88,034 77,900 61,450 25,187 140.77%
PBT 10,650 6,969 24,571 12,684 3,703 8,475 9,812 5.62%
Tax -3,425 -1,818 -9,705 -564 -72 -1,461 -337 369.85%
NP 7,225 5,151 14,866 12,120 3,631 7,014 9,475 -16.54%
-
NP to SH 7,243 5,284 14,866 12,120 3,631 7,014 9,475 -16.40%
-
Tax Rate 32.16% 26.09% 39.50% 4.45% 1.94% 17.24% 3.43% -
Total Cost 86,762 72,829 86,152 75,914 74,269 54,436 15,712 212.74%
-
Net Worth 240,694 236,701 236,882 221,406 216,288 209,934 239,798 0.24%
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 240,694 236,701 236,882 221,406 216,288 209,934 239,798 0.24%
NOSH 540,522 539,183 540,581 541,071 541,940 539,538 541,428 -0.11%
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 7.69% 6.61% 14.72% 13.77% 4.66% 11.41% 37.62% -
ROE 3.01% 2.23% 6.28% 5.47% 1.68% 3.34% 3.95% -
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 17.39 14.46 18.69 16.27 14.37 11.39 4.65 141.12%
EPS 1.34 0.98 2.75 2.24 0.67 1.30 1.75 -16.31%
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 8.59 7.13 9.24 8.05 7.12 5.62 2.30 140.91%
EPS 0.66 0.48 1.36 1.11 0.33 0.64 0.87 -16.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2201 0.2165 0.2166 0.2025 0.1978 0.192 0.2193 0.24%
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 9.49 10.03 9.15 10.20 10.85 15.72 0.00 -
P/EPS 123.13 147.96 62.18 74.11 232.84 137.69 0.00 -
EY 0.81 0.68 1.61 1.35 0.43 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 9.03 11.27 8.78 10.82 10.37 14.66 0.00 -
P/EPS 117.16 166.33 59.64 78.57 222.39 128.46 0.00 -
EY 0.85 0.60 1.68 1.27 0.45 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