[MEDIA] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ-0.0%
YoY- 85.38%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 CAGR
Revenue 506,469 382,033 252,571 59,298 116,731 236,488 241,456 14.88%
PBT 74,207 66,149 34,674 -2,222 -14,963 -2,566 -116,537 -
Tax -12,666 -19,905 -2,434 47 87 -2,528 116,537 -
NP 61,541 46,244 32,240 -2,175 -14,876 -5,094 0 -
-
NP to SH 62,008 46,244 32,240 -2,175 -14,876 -5,094 -131,139 -
-
Tax Rate 17.07% 30.09% 7.02% - - - - -
Total Cost 444,928 335,789 220,331 61,473 131,607 241,582 241,456 12.13%
-
Net Worth 215,957 279,256 221,406 0 -411,210 -390,458 -381,226 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 215,957 279,256 221,406 0 -411,210 -390,458 -381,226 -
NOSH 672,764 594,668 541,071 169,921 169,921 170,505 170,190 29.37%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 CAGR
NP Margin 12.15% 12.10% 12.76% -3.67% -12.74% -2.15% 0.00% -
ROE 28.71% 16.56% 14.56% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 CAGR
RPS 75.28 64.24 46.68 34.90 68.70 138.70 141.87 -11.19%
EPS 9.22 7.78 5.96 -1.28 -8.75 -2.99 -77.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.321 0.4696 0.4092 0.00 -2.42 -2.29 -2.24 -
Adjusted Per Share Value based on latest NOSH - 169,921
30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 CAGR
RPS 46.32 34.94 23.10 5.42 10.67 21.63 22.08 14.89%
EPS 5.67 4.23 2.95 -0.20 -1.36 -0.47 -11.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1975 0.2554 0.2025 0.00 -0.376 -0.3571 -0.3486 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/05/03 31/05/02 31/05/01 -
Price 1.91 1.60 1.66 0.22 0.22 1.15 1.35 -
P/RPS 2.54 2.49 3.56 0.63 0.32 0.83 0.95 20.23%
P/EPS 20.72 20.57 27.86 -17.19 -2.51 -38.49 -1.75 -
EY 4.83 4.86 3.59 -5.82 -39.79 -2.60 -57.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.95 3.41 4.06 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 CAGR
Date 29/11/06 01/12/05 29/11/04 - - 31/07/02 31/07/01 -
Price 2.53 1.63 1.76 0.00 0.00 0.98 2.26 -
P/RPS 3.36 2.54 3.77 0.00 0.00 0.71 1.59 15.04%
P/EPS 27.45 20.96 29.54 0.00 0.00 -32.80 -2.93 -
EY 3.64 4.77 3.39 0.00 0.00 -3.05 -34.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.88 3.47 4.30 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