[MEDIA] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ-0.0%
YoY- -17.12%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 CAGR
Revenue 460,409 361,019 250,353 116,731 57,433 232,774 234,098 13.51%
PBT 65,663 54,874 24,799 -14,963 -12,741 13 -130,217 -
Tax -13,775 -15,361 -2,045 87 40 -724 130,217 -
NP 51,888 39,513 22,754 -14,876 -12,701 -711 0 -
-
NP to SH 52,872 39,513 22,754 -14,876 -12,701 -2,498 -144,648 -
-
Tax Rate 20.98% 27.99% 8.25% - - 5,569.23% - -
Total Cost 408,521 321,506 227,599 131,607 70,134 233,485 234,098 10.99%
-
Net Worth 64,445 240,694 216,288 0 -412,016 -384,979 -382,279 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 64,445 240,694 216,288 0 -412,016 -384,979 -382,279 -
NOSH 613,769 540,522 541,940 169,921 170,254 170,344 169,901 27.20%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 11.27% 10.94% 9.09% -12.74% -22.11% -0.31% 0.00% -
ROE 82.04% 16.42% 10.52% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 CAGR
RPS 75.01 66.79 46.20 68.70 33.73 136.65 137.78 -10.76%
EPS 8.61 7.31 4.20 -8.75 -7.46 -1.47 -85.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.105 0.4453 0.3991 0.00 -2.42 -2.26 -2.25 -
Adjusted Per Share Value based on latest NOSH - 169,921
30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 CAGR
RPS 42.10 33.01 22.89 10.67 5.25 21.29 21.41 13.50%
EPS 4.83 3.61 2.08 -1.36 -1.16 -0.23 -13.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0589 0.2201 0.1978 0.00 -0.3768 -0.3521 -0.3496 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 -
Price 1.62 1.65 1.56 0.22 0.66 1.10 1.86 -
P/RPS 2.16 2.47 3.38 0.32 1.96 0.80 1.35 9.20%
P/EPS 18.81 22.57 37.16 -2.51 -8.85 -75.01 -2.18 -
EY 5.32 4.43 2.69 -39.79 -11.30 -1.33 -45.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 15.43 3.71 3.91 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 CAGR
Date 30/08/06 19/08/05 27/08/04 - - 30/04/02 30/04/01 -
Price 1.72 1.57 1.49 0.00 0.00 1.20 1.25 -
P/RPS 2.29 2.35 3.23 0.00 0.00 0.88 0.91 18.87%
P/EPS 19.97 21.48 35.49 0.00 0.00 -81.83 -1.47 -
EY 5.01 4.66 2.82 0.00 0.00 -1.22 -68.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 16.38 3.53 3.73 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