[MEDIA] QoQ TTM 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- 135.84%
YoY- 252.96%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
Revenue 344,932 328,402 252,571 250,353 147,266 85,816 85,816 183.67%
PBT 47,927 49,433 34,674 24,799 11,284 2,809 2,809 738.27%
Tax -12,026 -11,802 -2,434 -2,045 -1,636 -175 -175 2281.60%
NP 35,901 37,631 32,240 22,754 9,648 2,634 2,634 608.41%
-
NP to SH 35,901 37,631 32,240 22,754 9,648 2,634 2,634 608.41%
-
Tax Rate 25.09% 23.87% 7.02% 8.25% 14.50% 6.23% 6.23% -
Total Cost 309,031 290,771 220,331 227,599 137,618 83,182 83,182 167.41%
-
Net Worth 236,701 236,882 221,406 216,288 209,934 203,144 305,113 -17.32%
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 236,701 236,882 221,406 216,288 209,934 203,144 305,113 -17.32%
NOSH 539,183 540,581 541,071 541,940 539,538 541,428 537,551 0.22%
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 10.41% 11.46% 12.76% 9.09% 6.55% 3.07% 3.07% -
ROE 15.17% 15.89% 14.56% 10.52% 4.60% 1.30% 0.86% -
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 63.97 60.75 46.68 46.20 27.29 15.85 15.96 183.07%
EPS 6.66 6.96 5.96 4.20 1.79 0.49 0.49 606.93%
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 0.3752 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 31.54 30.03 23.10 22.89 13.47 7.85 7.85 183.58%
EPS 3.28 3.44 2.95 2.08 0.88 0.24 0.24 609.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2165 0.2166 0.2025 0.1978 0.192 0.1858 0.279 -17.31%
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 2.27 2.81 3.56 3.38 6.56 9.34 9.21 -64.99%
P/EPS 21.78 24.56 27.86 37.16 100.10 304.22 300.00 -85.99%
EY 4.59 4.07 3.59 2.69 1.00 0.33 0.33 619.26%
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 - - - -
Price 1.63 1.64 1.76 1.49 0.00 0.00 0.00 -
P/RPS 2.55 2.70 3.77 3.23 0.00 0.00 0.00 -
P/EPS 24.48 23.56 29.54 35.49 0.00 0.00 0.00 -
EY 4.08 4.24 3.39 2.82 0.00 0.00 0.00 -
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 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