[MEDIA] YoY 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- 50.38%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
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 109,048 88,034 0 59,298 59,142 55,428 48,070 16.58%
PBT 23,959 12,684 0 -2,222 -4,402 -1,823 -15,503 -
Tax -5,625 -564 0 47 19 1,823 15,503 -
NP 18,334 12,120 0 -2,175 -4,383 0 0 -
-
NP to SH 18,851 12,120 0 -2,175 -4,383 -1,787 -15,296 -
-
Tax Rate 23.48% 4.45% - - - - - -
Total Cost 90,714 75,914 0 61,473 63,525 55,428 48,070 12.63%
-
Net Worth 279,256 221,406 0 -411,210 -390,458 -381,226 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 279,256 221,406 0 -411,210 -390,458 -381,226 0 -
NOSH 594,668 541,071 169,921 169,921 170,505 170,190 169,944 26.45%
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 16.81% 13.77% 0.00% -3.67% -7.41% 0.00% 0.00% -
ROE 6.75% 5.47% 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 18.34 16.27 0.00 34.90 34.69 32.57 28.29 -7.80%
EPS 3.17 2.24 0.00 -1.28 -2.57 -1.05 -8.98 -
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 9.83 7.94 0.00 5.35 5.33 5.00 4.33 16.60%
EPS 1.70 1.09 0.00 -0.20 -0.40 -0.16 -1.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2518 0.1996 0.00 -0.3707 -0.352 -0.3437 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 8.73 10.20 0.00 0.63 3.32 4.15 28.64 -19.95%
P/EPS 50.47 74.11 0.00 -17.19 -44.74 -128.57 -89.99 -
EY 1.98 1.35 0.00 -5.82 -2.24 -0.78 -1.11 -
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 8.89 10.82 0.00 0.63 2.83 6.94 22.98 -16.30%
P/EPS 51.42 78.57 0.00 -17.19 -38.12 -215.24 -72.22 -
EY 1.94 1.27 0.00 -5.82 -2.62 -0.46 -1.38 -
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