[MEDIA] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
19-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -95.99%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 CAGR
Revenue 328,401 227,383 139,349 61,450 370,503 345,316 0 -
PBT 49,432 24,861 12,177 8,475 188,648 178,836 0 -
Tax -11,801 -2,096 -1,533 -1,461 -13,832 -13,495 0 -
NP 37,631 22,765 10,644 7,014 174,816 165,341 0 -
-
NP to SH 37,631 22,765 10,644 7,014 174,816 165,341 0 -
-
Tax Rate 23.87% 8.43% 12.59% 17.24% 7.33% 7.55% - -
Total Cost 290,770 204,618 128,705 54,436 195,687 179,975 0 -
-
Net Worth 236,923 221,269 215,635 209,934 239,486 306,891 0 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 CAGR
Net Worth 236,923 221,269 215,635 209,934 239,486 306,891 0 -
NOSH 540,675 540,736 540,304 539,538 540,723 540,683 540,734 -0.00%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 CAGR
NP Margin 11.46% 10.01% 7.64% 11.41% 47.18% 47.88% 0.00% -
ROE 15.88% 10.29% 4.94% 3.34% 73.00% 53.88% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 CAGR
RPS 60.74 42.05 25.79 11.39 68.52 63.87 0.00 -
EPS 6.96 4.21 1.97 1.30 32.33 30.58 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4382 0.4092 0.3991 0.3891 0.4429 0.5676 0.00 -
Adjusted Per Share Value based on latest NOSH - 539,538
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 CAGR
RPS 30.03 20.79 12.74 5.62 33.88 31.58 0.00 -
EPS 3.44 2.08 0.97 0.64 15.99 15.12 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2167 0.2023 0.1972 0.192 0.219 0.2806 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 28/11/03 30/09/03 -
Price 1.71 1.66 1.56 1.79 1.48 1.47 0.22 -
P/RPS 2.82 3.95 6.05 15.72 0.00 2.30 0.00 -
P/EPS 24.57 39.43 79.19 137.69 0.00 4.81 0.00 -
EY 4.07 2.54 1.26 0.73 0.00 20.80 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.90 4.06 3.91 4.60 3.94 2.59 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 CAGR
Date 28/02/05 29/11/04 27/08/04 19/05/04 27/02/04 29/01/04 - -
Price 1.64 1.76 1.49 1.67 2.16 1.71 0.00 -
P/RPS 2.70 4.19 5.78 14.66 0.00 2.68 0.00 -
P/EPS 23.56 41.81 75.63 128.46 0.00 5.59 0.00 -
EY 4.24 2.39 1.32 0.78 0.00 17.88 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.74 4.30 3.73 4.29 5.76 3.01 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