[MEDIA] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 41.69%
YoY- 1582.3%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
Revenue 639,237 506,469 382,033 252,571 59,298 116,731 236,488 20.48%
PBT 156,023 74,207 66,149 34,674 -2,222 -14,963 -2,566 -
Tax -31,753 -12,666 -19,905 -2,434 47 87 -2,528 60.66%
NP 124,270 61,541 46,244 32,240 -2,175 -14,876 -5,094 -
-
NP to SH 121,874 62,008 46,244 32,240 -2,175 -14,876 -5,094 -
-
Tax Rate 20.35% 17.07% 30.09% 7.02% - - - -
Total Cost 514,967 444,928 335,789 220,331 61,473 131,607 241,582 15.23%
-
Net Worth 483,269 215,957 279,256 221,406 0 -411,210 -390,458 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
Net Worth 483,269 215,957 279,256 221,406 0 -411,210 -390,458 -
NOSH 816,333 672,764 594,668 541,071 169,921 169,921 170,505 34.10%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
NP Margin 19.44% 12.15% 12.10% 12.76% -3.67% -12.74% -2.15% -
ROE 25.22% 28.71% 16.56% 14.56% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
RPS 78.31 75.28 64.24 46.68 34.90 68.70 138.70 -10.15%
EPS 14.93 9.22 7.78 5.96 -1.28 -8.75 -2.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.592 0.321 0.4696 0.4092 0.00 -2.42 -2.29 -
Adjusted Per Share Value based on latest NOSH - 541,071
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
RPS 58.46 46.32 34.94 23.10 5.42 10.67 21.63 20.47%
EPS 11.15 5.67 4.23 2.95 -0.20 -1.36 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4419 0.1975 0.2554 0.2025 0.00 -0.376 -0.3571 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/05/03 31/05/02 -
Price 2.85 1.91 1.60 1.66 0.22 0.22 1.15 -
P/RPS 3.64 2.54 2.49 3.56 0.63 0.32 0.83 31.91%
P/EPS 19.09 20.72 20.57 27.86 -17.19 -2.51 -38.49 -
EY 5.24 4.83 4.86 3.59 -5.82 -39.79 -2.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.81 5.95 3.41 4.06 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
Date 15/11/07 29/11/06 01/12/05 29/11/04 - - 31/07/02 -
Price 2.80 2.53 1.63 1.76 0.00 0.00 0.98 -
P/RPS 3.58 3.36 2.54 3.77 0.00 0.00 0.71 35.41%
P/EPS 18.75 27.45 20.96 29.54 0.00 0.00 -32.80 -
EY 5.33 3.64 4.77 3.39 0.00 0.00 -3.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.73 7.88 3.47 4.30 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