[MEDIA] YoY Annualized 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- -24.12%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 CAGR
Revenue 560,046 465,376 343,936 278,698 0 122,527 234,206 17.74%
PBT 86,126 38,104 35,238 24,354 0 -12,794 -9,694 -
Tax -18,954 -19,164 -10,488 -3,066 0 -1,530 -3,888 34.55%
NP 67,172 18,940 24,750 21,288 0 -14,324 -13,582 -
-
NP to SH 67,172 18,308 25,054 21,288 0 -14,324 -13,582 -
-
Tax Rate 22.01% 50.29% 29.76% 12.59% - - - -
Total Cost 492,874 446,436 319,186 257,410 0 136,851 247,788 13.75%
-
Net Worth 449,697 64,508 240,442 215,635 0 -412,176 -384,653 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 CAGR
Net Worth 449,697 64,508 240,442 215,635 0 -412,176 -384,653 -
NOSH 807,355 614,362 539,956 540,304 170,268 170,321 170,200 33.86%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 CAGR
NP Margin 11.99% 4.07% 7.20% 7.64% 0.00% -11.69% -5.80% -
ROE 14.94% 28.38% 10.42% 9.87% 0.00% 0.00% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 CAGR
RPS 69.37 75.75 63.70 51.58 0.00 71.94 137.61 -12.04%
EPS 8.32 2.98 4.64 3.94 0.00 -8.41 -7.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.557 0.105 0.4453 0.3991 0.00 -2.42 -2.26 -
Adjusted Per Share Value based on latest NOSH - 541,940
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 CAGR
RPS 51.21 42.56 31.45 25.49 0.00 11.20 21.42 17.74%
EPS 6.14 1.67 2.29 1.95 0.00 -1.31 -1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4112 0.059 0.2199 0.1972 0.00 -0.3769 -0.3518 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 -
Price 3.02 1.62 1.65 1.56 0.22 0.66 1.10 -
P/RPS 4.35 2.14 2.59 3.02 0.00 0.92 0.80 37.33%
P/EPS 36.30 54.36 35.56 39.59 0.00 -7.85 -13.78 -
EY 2.75 1.84 2.81 2.53 0.00 -12.74 -7.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.42 15.43 3.71 3.91 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 CAGR
Date 24/08/07 30/08/06 19/08/05 27/08/04 - 24/04/03 30/04/02 -
Price 2.68 1.72 1.57 1.49 0.00 0.57 1.20 -
P/RPS 3.86 2.27 2.46 2.89 0.00 0.79 0.87 32.20%
P/EPS 32.21 57.72 33.84 37.82 0.00 -6.78 -15.04 -
EY 3.10 1.73 2.96 2.64 0.00 -14.75 -6.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.81 16.38 3.53 3.73 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