[MEDIA] YoY Cumulative 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- 113.88%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
Revenue 492,344 387,796 281,016 227,383 0 181,825 176,245 21.22%
PBT 101,760 51,388 41,578 24,861 0 -15,016 -9,249 -
Tax -23,194 -14,098 -10,868 -2,096 0 -1,483 -1,925 59.41%
NP 78,566 37,290 30,710 22,765 0 -16,499 -11,174 -
-
NP to SH 78,566 36,974 31,378 22,765 0 -16,499 -11,174 -
-
Tax Rate 22.79% 27.43% 26.14% 8.43% - - - -
Total Cost 413,778 350,506 250,306 204,618 0 198,324 187,419 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 16.25% 17.10% 11.22% 10.29% 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 60.28 57.58 47.20 42.05 0.00 106.79 103.47 -9.62%
EPS 9.62 5.49 5.27 4.21 0.00 -9.69 -6.56 -
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 45.02 35.46 25.70 20.79 0.00 16.63 16.12 21.22%
EPS 7.18 3.38 2.87 2.08 0.00 -1.51 -1.02 -
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 4.73 3.32 3.39 3.95 0.00 0.21 1.11 31.20%
P/EPS 29.63 34.79 30.36 39.43 0.00 -2.27 -17.53 -
EY 3.38 2.87 3.29 2.54 0.00 -44.05 -5.70 -
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 4.64 4.39 3.45 4.19 0.00 0.21 0.95 34.60%
P/EPS 29.11 46.08 30.93 41.81 0.00 -2.27 -14.94 -
EY 3.44 2.17 3.23 2.39 0.00 -44.05 -6.69 -
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