[MEDIA] QoQ Cumulative Quarter Result on 31-Aug-2003

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
16-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Aug-2003
Profit Trend
QoQ--%
YoY- 1062.88%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 31/05/03 31/03/03 CAGR
Revenue 370,503 345,316 0 259,500 0 181,825 0 -
PBT 188,648 178,836 0 176,028 0 -15,016 0 -
Tax -13,832 -13,495 0 -13,321 0 -1,483 0 -
NP 174,816 165,341 0 162,707 0 -16,499 0 -
-
NP to SH 174,816 165,341 0 162,707 0 -16,499 0 -
-
Tax Rate 7.33% 7.55% - 7.57% - - - -
Total Cost 195,687 179,975 0 96,793 0 198,324 0 -
-
Net Worth 239,486 306,891 0 329,848 0 -412,049 0 -
Dividend
31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 31/05/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 31/05/03 31/03/03 CAGR
Net Worth 239,486 306,891 0 329,848 0 -412,049 0 -
NOSH 540,723 540,683 540,734 540,734 170,268 170,268 170,321 363.34%
Ratio Analysis
31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 31/05/03 31/03/03 CAGR
NP Margin 47.18% 47.88% 0.00% 62.70% 0.00% -9.07% 0.00% -
ROE 73.00% 53.88% 0.00% 49.33% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 31/05/03 31/03/03 CAGR
RPS 68.52 63.87 0.00 47.99 0.00 106.79 0.00 -
EPS 32.33 30.58 0.00 30.09 0.00 -9.69 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4429 0.5676 0.00 0.61 0.00 -2.42 0.00 -
Adjusted Per Share Value based on latest NOSH - 169,921
31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 31/05/03 31/03/03 CAGR
RPS 33.88 31.58 0.00 23.73 0.00 16.63 0.00 -
EPS 15.99 15.12 0.00 14.88 0.00 -1.51 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.219 0.2806 0.00 0.3016 0.00 -0.3768 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 31/05/03 31/03/03 CAGR
Date 31/12/03 28/11/03 30/09/03 29/08/03 30/06/03 30/05/03 31/03/03 -
Price 1.48 1.47 0.22 0.22 0.22 0.22 0.69 -
P/RPS 0.00 2.30 0.00 0.46 0.00 0.21 0.00 -
P/EPS 0.00 4.81 0.00 0.73 0.00 -2.27 0.00 -
EY 0.00 20.80 0.00 136.77 0.00 -44.05 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.94 2.59 0.00 0.36 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 31/05/03 31/03/03 CAGR
Date 27/02/04 29/01/04 - 16/10/03 - 25/07/03 - -
Price 2.16 1.71 0.00 0.22 0.00 0.22 0.00 -
P/RPS 0.00 2.68 0.00 0.46 0.00 0.21 0.00 -
P/EPS 0.00 5.59 0.00 0.73 0.00 -2.27 0.00 -
EY 0.00 17.88 0.00 136.77 0.00 -44.05 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.76 3.01 0.00 0.36 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