[MEDIA] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ-0.0%
YoY- 160.1%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/08/01 31/08/00 31/08/99 CAGR
Revenue 534,689 399,688 328,402 85,816 240,733 221,574 45,387 -2.62%
PBT 105,731 64,317 49,433 2,809 -1,802 -130,043 -245,874 -
Tax -22,570 -9,523 -11,802 -175 7,882 130,043 245,874 -
NP 83,161 54,794 37,631 2,634 6,080 0 0 -100.00%
-
NP to SH 80,449 56,245 37,631 2,634 -2,499 -144,043 -216,951 -
-
Tax Rate 21.35% 14.81% 23.87% 6.23% - - - -
Total Cost 451,528 344,894 290,771 83,182 234,653 221,574 45,387 -2.44%
-
Net Worth 278,221 34,390 236,882 203,144 -381,857 -379,803 -200,340 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/08/01 31/08/00 31/08/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/08/01 31/08/00 31/08/99 CAGR
Net Worth 278,221 34,390 236,882 203,144 -381,857 -379,803 -200,340 -
NOSH 676,609 563,782 540,581 541,428 170,471 170,315 170,111 -1.47%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/08/01 31/08/00 31/08/99 CAGR
NP Margin 15.55% 13.71% 11.46% 3.07% 2.53% 0.00% 0.00% -
ROE 28.92% 163.55% 15.89% 1.30% 0.00% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/08/01 31/08/00 31/08/99 CAGR
RPS 79.02 70.89 60.75 15.85 141.22 130.10 26.68 -1.16%
EPS 11.89 9.98 6.96 0.49 -1.47 -84.57 -127.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4112 0.061 0.4382 0.3752 -2.24 -2.23 -1.1777 -
Adjusted Per Share Value based on latest NOSH - 541,428
31/12/06 31/12/05 31/12/04 31/12/03 31/08/01 31/08/00 31/08/99 CAGR
RPS 48.90 36.55 30.03 7.85 22.01 20.26 4.15 -2.62%
EPS 7.36 5.14 3.44 0.24 -0.23 -13.17 -19.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2544 0.0314 0.2166 0.1858 -0.3492 -0.3473 -0.1832 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/08/01 31/08/00 31/08/99 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 30/08/01 30/08/00 - -
Price 2.50 1.70 1.71 1.48 2.15 5.50 0.00 -
P/RPS 3.16 2.40 2.81 9.34 1.52 4.23 0.00 -100.00%
P/EPS 21.03 17.04 24.56 304.22 -146.66 -6.50 0.00 -100.00%
EY 4.76 5.87 4.07 0.33 -0.68 -15.38 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.08 27.87 3.90 3.94 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/08/01 31/08/00 31/08/99 CAGR
Date 28/02/07 02/03/06 28/02/05 - 31/10/01 31/10/00 - -
Price 2.40 1.85 1.64 0.00 0.95 4.22 0.00 -
P/RPS 3.04 2.61 2.70 0.00 0.67 3.24 0.00 -100.00%
P/EPS 20.18 18.54 23.56 0.00 -64.81 -4.99 0.00 -100.00%
EY 4.95 5.39 4.24 0.00 -1.54 -20.04 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.84 30.33 3.74 0.00 0.00 0.00 0.00 -100.00%

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