[MEDIA] QoQ Cumulative Quarter Result on 30-Nov-2003

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
29-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Nov-2003
Profit Trend
QoQ--%
YoY- 10287.37%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 CAGR
Revenue 139,349 61,450 370,503 345,316 0 259,500 0 -
PBT 12,177 8,475 188,648 178,836 0 176,028 0 -
Tax -1,533 -1,461 -13,832 -13,495 0 -13,321 0 -
NP 10,644 7,014 174,816 165,341 0 162,707 0 -
-
NP to SH 10,644 7,014 174,816 165,341 0 162,707 0 -
-
Tax Rate 12.59% 17.24% 7.33% 7.55% - 7.57% - -
Total Cost 128,705 54,436 195,687 179,975 0 96,793 0 -
-
Net Worth 215,635 209,934 239,486 306,891 0 329,848 0 -
Dividend
30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 CAGR
Net Worth 215,635 209,934 239,486 306,891 0 329,848 0 -
NOSH 540,304 539,538 540,723 540,683 540,734 540,734 170,268 216.32%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 CAGR
NP Margin 7.64% 11.41% 47.18% 47.88% 0.00% 62.70% 0.00% -
ROE 4.94% 3.34% 73.00% 53.88% 0.00% 49.33% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 CAGR
RPS 25.79 11.39 68.52 63.87 0.00 47.99 0.00 -
EPS 1.97 1.30 32.33 30.58 0.00 30.09 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3991 0.3891 0.4429 0.5676 0.00 0.61 0.00 -
Adjusted Per Share Value based on latest NOSH - 537,551
30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 CAGR
RPS 12.56 5.54 33.40 31.13 0.00 23.40 0.00 -
EPS 0.96 0.63 15.76 14.91 0.00 14.67 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1944 0.1893 0.2159 0.2767 0.00 0.2974 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 CAGR
Date 30/06/04 31/03/04 31/12/03 28/11/03 30/09/03 29/08/03 30/06/03 -
Price 1.56 1.79 1.48 1.47 0.22 0.22 0.22 -
P/RPS 6.05 15.72 0.00 2.30 0.00 0.46 0.00 -
P/EPS 79.19 137.69 0.00 4.81 0.00 0.73 0.00 -
EY 1.26 0.73 0.00 20.80 0.00 136.77 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.91 4.60 3.94 2.59 0.00 0.36 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 CAGR
Date 27/08/04 19/05/04 27/02/04 29/01/04 - 16/10/03 - -
Price 1.49 1.67 2.16 1.71 0.00 0.22 0.00 -
P/RPS 5.78 14.66 0.00 2.68 0.00 0.46 0.00 -
P/EPS 75.63 128.46 0.00 5.59 0.00 0.73 0.00 -
EY 1.32 0.78 0.00 17.88 0.00 136.77 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.73 4.29 5.76 3.01 0.00 0.36 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