[MEDIA] YoY Annualized 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- 42.58%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
Revenue 656,458 517,061 374,688 303,177 0 242,433 234,993 21.22%
PBT 135,680 68,517 55,437 33,148 0 -20,021 -12,332 -
Tax -30,925 -18,797 -14,490 -2,794 0 -1,977 -2,566 59.42%
NP 104,754 49,720 40,946 30,353 0 -21,998 -14,898 -
-
NP to SH 104,754 49,298 41,837 30,353 0 -21,998 -14,898 -
-
Tax Rate 22.79% 27.43% 26.14% 8.43% - - - -
Total Cost 551,704 467,341 333,741 272,824 0 264,431 249,891 15.99%
-
Net Worth 483,483 216,186 279,603 221,269 0 -412,049 -390,067 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
Net Worth 483,483 216,186 279,603 221,269 0 -412,049 -390,067 -
NOSH 816,694 673,479 595,407 540,736 540,734 170,268 170,335 34.13%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
NP Margin 15.96% 9.62% 10.93% 10.01% 0.00% -9.07% -6.34% -
ROE 21.67% 22.80% 14.96% 13.72% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
RPS 80.38 76.77 62.93 56.07 0.00 142.38 137.96 -9.62%
EPS 12.83 7.32 7.03 5.61 0.00 -12.92 -8.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.592 0.321 0.4696 0.4092 0.00 -2.42 -2.29 -
Adjusted Per Share Value based on latest NOSH - 541,071
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
RPS 60.03 47.28 34.26 27.72 0.00 22.17 21.49 21.22%
EPS 9.58 4.51 3.83 2.78 0.00 -2.01 -1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4421 0.1977 0.2557 0.2023 0.00 -0.3768 -0.3567 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/05/03 31/05/02 -
Price 2.85 1.91 1.60 1.66 0.22 0.22 1.15 -
P/RPS 3.55 2.49 2.54 2.96 0.00 0.15 0.83 31.29%
P/EPS 22.22 26.09 22.77 29.57 0.00 -1.70 -13.15 -
EY 4.50 3.83 4.39 3.38 0.00 -58.73 -7.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.81 5.95 3.41 4.06 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
Date 15/11/07 29/11/06 01/12/05 29/11/04 - 25/07/03 31/07/02 -
Price 2.80 2.53 1.63 1.76 0.00 0.22 0.98 -
P/RPS 3.48 3.30 2.59 3.14 0.00 0.15 0.71 34.69%
P/EPS 21.83 34.56 23.20 31.35 0.00 -1.70 -11.20 -
EY 4.58 2.89 4.31 3.19 0.00 -58.73 -8.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.73 7.88 3.47 4.30 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