[MEDIA] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 CAGR
Revenue 465,376 343,936 278,698 0 122,527 234,206 250,124 12.33%
PBT 38,104 35,238 24,354 0 -12,794 -9,694 -13,322 -
Tax -19,164 -10,488 -3,066 0 -1,530 -3,888 13,322 -
NP 18,940 24,750 21,288 0 -14,324 -13,582 0 -
-
NP to SH 18,308 25,054 21,288 0 -14,324 -13,582 -13,584 -
-
Tax Rate 50.29% 29.76% 12.59% - - - - -
Total Cost 446,436 319,186 257,410 0 136,851 247,788 250,124 11.46%
-
Net Worth 64,508 240,442 215,635 0 -412,176 -384,653 -383,007 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 64,508 240,442 215,635 0 -412,176 -384,653 -383,007 -
NOSH 614,362 539,956 540,304 170,268 170,321 170,200 170,225 27.18%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 4.07% 7.20% 7.64% 0.00% -11.69% -5.80% 0.00% -
ROE 28.38% 10.42% 9.87% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 CAGR
RPS 75.75 63.70 51.58 0.00 71.94 137.61 146.94 -11.67%
EPS 2.98 4.64 3.94 0.00 -8.41 -7.98 -7.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.105 0.4453 0.3991 0.00 -2.42 -2.26 -2.25 -
Adjusted Per Share Value based on latest NOSH - 169,921
30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 CAGR
RPS 42.56 31.45 25.49 0.00 11.20 21.42 22.87 12.34%
EPS 1.67 2.29 1.95 0.00 -1.31 -1.24 -1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.059 0.2199 0.1972 0.00 -0.3769 -0.3518 -0.3502 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 -
Price 1.62 1.65 1.56 0.22 0.66 1.10 1.86 -
P/RPS 2.14 2.59 3.02 0.00 0.92 0.80 1.27 10.27%
P/EPS 54.36 35.56 39.59 0.00 -7.85 -13.78 -23.31 -
EY 1.84 2.81 2.53 0.00 -12.74 -7.25 -4.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 15.43 3.71 3.91 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 CAGR
Date 30/08/06 19/08/05 27/08/04 - 24/04/03 30/04/02 30/04/01 -
Price 1.72 1.57 1.49 0.00 0.57 1.20 1.25 -
P/RPS 2.27 2.46 2.89 0.00 0.79 0.87 0.85 20.20%
P/EPS 57.72 33.84 37.82 0.00 -6.78 -15.04 -15.66 -
EY 1.73 2.96 2.64 0.00 -14.75 -6.65 -6.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 16.38 3.53 3.73 0.00 0.00 0.00 0.00 -

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