[MEDIA] YoY 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- -48.23%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
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 167,112 132,817 93,987 77,900 0 57,433 52,213 24.35%
PBT 31,844 23,719 10,650 3,703 0 -12,741 -5,482 -
Tax -6,816 -7,307 -3,425 -72 0 40 48 -
NP 25,028 16,412 7,225 3,631 0 -12,701 -5,434 -
-
NP to SH 25,068 15,958 7,243 3,631 0 -12,701 -5,434 -
-
Tax Rate 21.40% 30.81% 32.16% 1.94% - - - -
Total Cost 142,084 116,405 86,762 74,269 0 70,134 57,647 18.41%
-
Net Worth 448,967 64,445 240,694 216,288 0 -412,016 -384,979 -
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 448,967 64,445 240,694 216,288 0 -412,016 -384,979 -
NOSH 806,045 613,769 540,522 541,940 169,921 170,254 170,344 33.80%
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 14.98% 12.36% 7.69% 4.66% 0.00% -22.11% -10.41% -
ROE 5.58% 24.76% 3.01% 1.68% 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 20.73 21.64 17.39 14.37 0.00 33.73 30.65 -7.06%
EPS 3.11 2.60 1.34 0.67 0.00 -7.46 -3.19 -
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 15.28 12.15 8.59 7.12 0.00 5.25 4.77 24.37%
EPS 2.29 1.46 0.66 0.33 0.00 -1.16 -0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4106 0.0589 0.2201 0.1978 0.00 -0.3768 -0.3521 -
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 14.57 7.49 9.49 10.85 0.00 1.96 3.59 30.01%
P/EPS 97.11 62.31 123.13 232.84 0.00 -8.85 -34.48 -
EY 1.03 1.60 0.81 0.43 0.00 -11.30 -2.90 -
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 12.93 7.95 9.03 10.37 0.00 1.69 3.91 25.11%
P/EPS 86.17 66.15 117.16 222.39 0.00 -7.64 -37.62 -
EY 1.16 1.51 0.85 0.45 0.00 -13.09 -2.66 -
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