[MEDIA] YoY Annualized Quarter Result on 31-May-2003 [#3]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
25-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-May-2003 [#3]
Profit Trend
QoQ--%
YoY- -47.66%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Revenue 374,688 303,177 0 242,433 234,993 240,653 214,144 11.05%
PBT 55,437 33,148 0 -20,021 -12,332 -11,313 -29,320 -
Tax -14,490 -2,794 0 -1,977 -2,566 11,313 29,320 -
NP 40,946 30,353 0 -21,998 -14,898 0 0 -
-
NP to SH 41,837 30,353 0 -21,998 -14,898 -11,440 -28,644 -
-
Tax Rate 26.14% 8.43% - - - - - -
Total Cost 333,741 272,824 0 264,431 249,891 240,653 214,144 8.66%
-
Net Worth 279,603 221,269 0 -412,049 -390,067 -381,333 0 -
Dividend
30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Net Worth 279,603 221,269 0 -412,049 -390,067 -381,333 0 -
NOSH 595,407 540,736 540,734 170,268 170,335 170,238 165,253 27.14%
Ratio Analysis
30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
NP Margin 10.93% 10.01% 0.00% -9.07% -6.34% 0.00% 0.00% -
ROE 14.96% 13.72% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 62.93 56.07 0.00 142.38 137.96 141.36 129.58 -12.65%
EPS 7.03 5.61 0.00 -12.92 -8.75 -6.72 -17.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4696 0.4092 0.00 -2.42 -2.29 -2.24 0.00 -
Adjusted Per Share Value based on latest NOSH - 169,921
30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 34.26 27.72 0.00 22.17 21.49 22.01 19.58 11.05%
EPS 3.83 2.78 0.00 -2.01 -1.36 -1.05 -2.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2557 0.2023 0.00 -0.3768 -0.3567 -0.3487 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/05/03 31/05/02 31/05/01 31/05/00 -
Price 1.60 1.66 0.22 0.22 1.15 1.35 8.10 -
P/RPS 2.54 2.96 0.00 0.15 0.83 0.95 6.25 -15.52%
P/EPS 22.77 29.57 0.00 -1.70 -13.15 -20.09 -46.73 -
EY 4.39 3.38 0.00 -58.73 -7.61 -4.98 -2.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.41 4.06 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 01/12/05 29/11/04 - 25/07/03 31/07/02 31/07/01 31/07/00 -
Price 1.63 1.76 0.00 0.22 0.98 2.26 6.50 -
P/RPS 2.59 3.14 0.00 0.15 0.71 1.60 5.02 -11.66%
P/EPS 23.20 31.35 0.00 -1.70 -11.20 -33.63 -37.50 -
EY 4.31 3.19 0.00 -58.73 -8.93 -2.97 -2.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.47 4.30 0.00 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