[MEDIA] QoQ TTM 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- 85.38%
YoY- 87.13%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 31/05/03 31/03/03 CAGR
Revenue 85,816 85,816 59,298 59,298 116,731 116,731 57,433 70.40%
PBT 2,809 2,809 -2,222 -2,222 -14,963 -14,963 -12,741 -
Tax -175 -175 47 47 87 87 40 -
NP 2,634 2,634 -2,175 -2,175 -14,876 -14,876 -12,701 -
-
NP to SH 2,634 2,634 -2,175 -2,175 -14,876 -14,876 -12,701 -
-
Tax Rate 6.23% 6.23% - - - - - -
Total Cost 83,182 83,182 61,473 61,473 131,607 131,607 70,134 25.41%
-
Net Worth 203,144 305,113 0 103,652 0 -411,210 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 203,144 305,113 0 103,652 0 -411,210 0 -
NOSH 541,428 537,551 169,921 169,921 169,921 169,921 170,254 364.38%
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 3.07% 3.07% -3.67% -3.67% -12.74% -12.74% -22.11% -
ROE 1.30% 0.86% 0.00% -2.10% 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 15.85 15.96 34.90 34.90 68.70 68.70 33.73 -63.29%
EPS 0.49 0.49 -1.28 -1.28 -8.75 -8.75 -7.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3752 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 7.85 7.85 5.42 5.42 10.67 10.67 5.25 70.56%
EPS 0.24 0.24 -0.20 -0.20 -1.36 -1.36 -1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1858 0.279 0.00 0.0948 0.00 -0.376 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 9.34 9.21 0.63 0.63 0.32 0.32 2.05 648.39%
P/EPS 304.22 300.00 -17.19 -17.19 -2.51 -2.51 -9.25 -
EY 0.33 0.33 -5.82 -5.82 -39.79 -39.79 -10.81 -
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 - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 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