[MEDIA] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 259.72%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/08/01 31/08/00 31/08/99 CAGR
Revenue 146,893 118,673 101,018 25,187 60,243 60,966 45,387 -1.25%
PBT 54,263 22,739 24,571 9,812 6,683 -108,052 -245,874 -
Tax -8,559 1,345 -9,705 -337 -603 108,052 245,874 -
NP 45,704 24,084 14,866 9,475 6,080 0 0 -100.00%
-
NP to SH 43,308 24,867 14,866 9,475 6,080 -122,560 -216,951 -
-
Tax Rate 15.77% -5.91% 39.50% 3.43% 9.02% - - -
Total Cost 101,189 94,589 86,152 15,712 54,163 60,966 45,387 -0.86%
-
Net Worth 278,221 34,390 236,882 239,798 -381,857 -379,803 -200,340 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/08/01 31/08/00 31/08/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/08/01 31/08/00 31/08/99 CAGR
Net Worth 278,221 34,390 236,882 239,798 -381,857 -379,803 -200,340 -
NOSH 676,609 563,782 540,581 541,428 170,471 170,315 170,111 -1.47%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/08/01 31/08/00 31/08/99 CAGR
NP Margin 31.11% 20.29% 14.72% 37.62% 10.09% 0.00% 0.00% -
ROE 15.57% 72.31% 6.28% 3.95% 0.00% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/08/01 31/08/00 31/08/99 CAGR
RPS 21.71 21.05 18.69 4.65 35.34 35.80 26.68 0.22%
EPS 6.10 4.40 2.75 1.75 3.57 -71.96 -127.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4112 0.061 0.4382 0.4429 -2.24 -2.23 -1.1777 -
Adjusted Per Share Value based on latest NOSH - 541,428
31/12/06 31/12/05 31/12/04 31/12/03 31/08/01 31/08/00 31/08/99 CAGR
RPS 13.43 10.85 9.24 2.30 5.51 5.58 4.15 -1.25%
EPS 3.96 2.27 1.36 0.87 0.56 -11.21 -19.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2544 0.0314 0.2166 0.2193 -0.3492 -0.3473 -0.1832 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/08/01 31/08/00 31/08/99 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 30/08/01 30/08/00 - -
Price 2.50 1.70 1.71 1.48 2.15 5.50 0.00 -
P/RPS 11.52 8.08 9.15 0.00 6.08 15.36 0.00 -100.00%
P/EPS 39.06 38.54 62.18 0.00 60.28 -7.64 0.00 -100.00%
EY 2.56 2.59 1.61 0.00 1.66 -13.08 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.08 27.87 3.90 3.94 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/08/01 31/08/00 31/08/99 CAGR
Date 28/02/07 02/03/06 28/02/05 27/02/04 31/10/01 31/10/00 29/10/99 -
Price 2.40 1.85 1.64 2.16 0.95 4.22 0.00 -
P/RPS 11.05 8.79 8.78 0.00 2.69 11.79 0.00 -100.00%
P/EPS 37.50 41.94 59.64 0.00 26.64 -5.86 0.00 -100.00%
EY 2.67 2.38 1.68 0.00 3.75 -17.05 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.84 30.33 3.74 5.76 0.00 0.00 0.00 -100.00%

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