[MEDIA] YoY TTM Result on 31-May-2003 [#3]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
25-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-May-2003 [#3]
Profit Trend
QoQ- -17.12%
YoY- -192.03%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Revenue 382,033 252,571 59,298 116,731 236,488 241,456 205,995 12.26%
PBT 66,149 34,674 -2,222 -14,963 -2,566 -116,537 -267,865 -
Tax -19,905 -2,434 47 87 -2,528 116,537 267,865 -
NP 46,244 32,240 -2,175 -14,876 -5,094 0 0 -
-
NP to SH 46,244 32,240 -2,175 -14,876 -5,094 -131,139 -238,434 -
-
Tax Rate 30.09% 7.02% - - - - - -
Total Cost 335,789 220,331 61,473 131,607 241,582 241,456 205,995 9.58%
-
Net Worth 279,256 221,406 0 -411,210 -390,458 -381,226 0 -
Dividend
30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Net Worth 279,256 221,406 0 -411,210 -390,458 -381,226 0 -
NOSH 594,668 541,071 169,921 169,921 170,505 170,190 169,944 26.45%
Ratio Analysis
30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
NP Margin 12.10% 12.76% -3.67% -12.74% -2.15% 0.00% 0.00% -
ROE 16.56% 14.56% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 64.24 46.68 34.90 68.70 138.70 141.87 121.21 -11.21%
EPS 7.78 5.96 -1.28 -8.75 -2.99 -77.05 -140.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4696 0.4092 0.00 -2.42 -2.29 -2.24 0.00 -
Adjusted Per Share Value based on latest NOSH - 169,921
30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 34.94 23.10 5.42 10.67 21.63 22.08 18.84 12.26%
EPS 4.23 2.95 -0.20 -1.36 -0.47 -11.99 -21.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2554 0.2025 0.00 -0.376 -0.3571 -0.3486 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/05/03 31/05/02 31/05/01 31/05/00 -
Price 1.60 1.66 0.22 0.22 1.15 1.35 8.10 -
P/RPS 2.49 3.56 0.63 0.32 0.83 0.95 6.68 -16.88%
P/EPS 20.57 27.86 -17.19 -2.51 -38.49 -1.75 -5.77 -
EY 4.86 3.59 -5.82 -39.79 -2.60 -57.08 -17.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.41 4.06 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 01/12/05 29/11/04 - - 31/07/02 31/07/01 31/07/00 -
Price 1.63 1.76 0.00 0.00 0.98 2.26 6.50 -
P/RPS 2.54 3.77 0.00 0.00 0.71 1.59 5.36 -13.05%
P/EPS 20.96 29.54 0.00 0.00 -32.80 -2.93 -4.63 -
EY 4.77 3.39 0.00 0.00 -3.05 -34.09 -21.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.47 4.30 0.00 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