[MEDIA] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 51.75%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
Revenue 77,980 328,401 227,383 139,349 61,450 370,503 345,316 -67.21%
PBT 6,969 49,432 24,861 12,177 8,475 188,648 178,836 -91.21%
Tax -1,818 -11,801 -2,096 -1,533 -1,461 -13,832 -13,495 -77.74%
NP 5,151 37,631 22,765 10,644 7,014 174,816 165,341 -92.57%
-
NP to SH 5,284 37,631 22,765 10,644 7,014 174,816 165,341 -92.42%
-
Tax Rate 26.09% 23.87% 8.43% 12.59% 17.24% 7.33% 7.55% -
Total Cost 72,829 290,770 204,618 128,705 54,436 195,687 179,975 -49.24%
-
Net Worth 236,701 236,923 221,269 215,635 209,934 239,486 306,891 -17.68%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
Net Worth 236,701 236,923 221,269 215,635 209,934 239,486 306,891 -17.68%
NOSH 539,183 540,675 540,736 540,304 539,538 540,723 540,683 -0.20%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
NP Margin 6.61% 11.46% 10.01% 7.64% 11.41% 47.18% 47.88% -
ROE 2.23% 15.88% 10.29% 4.94% 3.34% 73.00% 53.88% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
RPS 14.46 60.74 42.05 25.79 11.39 68.52 63.87 -67.15%
EPS 0.98 6.96 4.21 1.97 1.30 32.33 30.58 -92.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.439 0.4382 0.4092 0.3991 0.3891 0.4429 0.5676 -17.51%
Adjusted Per Share Value based on latest NOSH - 541,940
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
RPS 7.03 29.61 20.50 12.56 5.54 33.40 31.13 -67.21%
EPS 0.48 3.39 2.05 0.96 0.63 15.76 14.91 -92.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2134 0.2136 0.1995 0.1944 0.1893 0.2159 0.2767 -17.69%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 28/11/03 -
Price 1.45 1.71 1.66 1.56 1.79 1.48 1.47 -
P/RPS 10.03 2.82 3.95 6.05 15.72 0.00 2.30 201.54%
P/EPS 147.96 24.57 39.43 79.19 137.69 0.00 4.81 1203.87%
EY 0.68 4.07 2.54 1.26 0.73 0.00 20.80 -92.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.30 3.90 4.06 3.91 4.60 3.94 2.59 19.91%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
Date 19/05/05 28/02/05 29/11/04 27/08/04 19/05/04 27/02/04 29/01/04 -
Price 1.63 1.64 1.76 1.49 1.67 2.16 1.71 -
P/RPS 11.27 2.70 4.19 5.78 14.66 0.00 2.68 193.44%
P/EPS 166.33 23.56 41.81 75.63 128.46 0.00 5.59 1171.78%
EY 0.60 4.24 2.39 1.32 0.78 0.00 17.88 -92.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.71 3.74 4.30 3.73 4.29 5.76 3.01 16.96%

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