[MEDIA] YoY TTM Result on 30-Nov-2003

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
29-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Nov-2003
Profit Trend
QoQ- 221.1%
YoY- 115.35%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
30/06/22 31/12/21 30/09/21 30/11/03 31/12/02 31/08/02 30/11/02 CAGR
Revenue 1,081,259 1,120,188 1,102,373 85,816 59,142 244,361 244,565 7.88%
PBT 98,890 90,223 63,798 2,809 -4,402 -7,164 -7,852 -
Tax -43,289 -38,301 -21,925 -175 19 7,164 6,229 -
NP 55,601 51,922 41,873 2,634 -4,383 0 -1,623 -
-
NP to SH 58,415 55,231 45,126 2,634 -4,383 -16,896 -17,162 -
-
Tax Rate 43.77% 42.45% 34.37% 6.23% - - - -
Total Cost 1,025,658 1,068,266 1,060,500 83,182 63,525 244,361 246,188 7.55%
-
Net Worth 637,345 632,132 603,182 305,113 167,117 -395,159 -401,478 -
Dividend
30/06/22 31/12/21 30/09/21 30/11/03 31/12/02 31/08/02 30/11/02 CAGR
Div 16,637 16,637 - - - - - -
Div Payout % 28.48% 30.12% - - - - - -
Equity
30/06/22 31/12/21 30/09/21 30/11/03 31/12/02 31/08/02 30/11/02 CAGR
Net Worth 637,345 632,132 603,182 305,113 167,117 -395,159 -401,478 -
NOSH 1,109,190 1,109,190 1,109,190 537,551 170,842 170,327 170,842 10.01%
Ratio Analysis
30/06/22 31/12/21 30/09/21 30/11/03 31/12/02 31/08/02 30/11/02 CAGR
NP Margin 5.14% 4.64% 3.80% 3.07% -7.41% 0.00% -0.66% -
ROE 9.17% 8.74% 7.48% 0.86% -2.62% 0.00% 0.00% -
Per Share
30/06/22 31/12/21 30/09/21 30/11/03 31/12/02 31/08/02 30/11/02 CAGR
RPS 97.48 100.99 99.38 15.96 34.62 143.47 143.15 -1.94%
EPS 5.27 4.98 4.07 0.49 -2.57 -9.92 -10.05 -
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5746 0.5699 0.5438 0.5676 0.9782 -2.32 -2.35 -
Adjusted Per Share Value based on latest NOSH - 537,551
30/06/22 31/12/21 30/09/21 30/11/03 31/12/02 31/08/02 30/11/02 CAGR
RPS 97.48 100.99 99.39 7.74 5.33 22.03 22.05 7.88%
EPS 5.27 4.98 4.07 0.24 -0.40 -1.52 -1.55 -
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5746 0.5699 0.5438 0.2751 0.1507 -0.3563 -0.362 -
Price Multiplier on Financial Quarter End Date
30/06/22 31/12/21 30/09/21 30/11/03 31/12/02 31/08/02 30/11/02 CAGR
Date 30/06/22 31/12/21 30/09/21 28/11/03 31/12/02 30/08/02 29/11/02 -
Price 0.39 0.415 0.49 1.47 0.59 0.75 0.62 -
P/RPS 0.40 0.41 0.49 9.21 1.70 0.52 0.43 -0.36%
P/EPS 7.41 8.33 12.04 300.00 -23.00 -7.56 -6.17 -
EY 13.50 12.00 8.30 0.33 -4.35 -13.23 -16.20 -
DY 3.85 3.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.73 0.90 2.59 0.60 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/22 31/12/21 30/09/21 30/11/03 31/12/02 31/08/02 30/11/02 CAGR
Date 24/08/22 23/02/22 25/11/21 - - 31/10/02 30/01/03 -
Price 0.485 0.515 0.495 0.00 0.00 0.77 0.74 -
P/RPS 0.50 0.51 0.50 0.00 0.00 0.54 0.52 -0.19%
P/EPS 9.21 10.34 12.17 0.00 0.00 -7.76 -7.37 -
EY 10.86 9.67 8.22 0.00 0.00 -12.88 -13.58 -
DY 3.09 2.91 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.90 0.91 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