[MEDIA] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ-0.0%
YoY- 160.1%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 CAGR
Revenue 252,571 250,353 147,266 85,816 85,816 59,298 59,298 280.25%
PBT 34,674 24,799 11,284 2,809 2,809 -2,222 -2,222 -
Tax -2,434 -2,045 -1,636 -175 -175 47 47 -
NP 32,240 22,754 9,648 2,634 2,634 -2,175 -2,175 -
-
NP to SH 32,240 22,754 9,648 2,634 2,634 -2,175 -2,175 -
-
Tax Rate 7.02% 8.25% 14.50% 6.23% 6.23% - - -
Total Cost 220,331 227,599 137,618 83,182 83,182 61,473 61,473 224.33%
-
Net Worth 221,406 216,288 209,934 203,144 305,113 0 103,652 101.28%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 CAGR
Net Worth 221,406 216,288 209,934 203,144 305,113 0 103,652 101.28%
NOSH 541,071 541,940 539,538 541,428 537,551 169,921 169,921 190.82%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 CAGR
NP Margin 12.76% 9.09% 6.55% 3.07% 3.07% -3.67% -3.67% -
ROE 14.56% 10.52% 4.60% 1.30% 0.86% 0.00% -2.10% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 CAGR
RPS 46.68 46.20 27.29 15.85 15.96 34.90 34.90 30.74%
EPS 5.96 4.20 1.79 0.49 0.49 -1.28 -1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4092 0.3991 0.3891 0.3752 0.5676 0.00 0.61 -30.78%
Adjusted Per Share Value based on latest NOSH - 541,428
30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 CAGR
RPS 23.10 22.89 13.47 7.85 7.85 5.42 5.42 280.47%
EPS 2.95 2.08 0.88 0.24 0.24 -0.20 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2025 0.1978 0.192 0.1858 0.279 0.00 0.0948 101.28%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 28/11/03 30/09/03 29/08/03 -
Price 1.66 1.56 1.79 1.48 1.47 0.22 0.22 -
P/RPS 3.56 3.38 6.56 9.34 9.21 0.63 0.63 393.43%
P/EPS 27.86 37.16 100.10 304.22 300.00 -17.19 -17.19 -
EY 3.59 2.69 1.00 0.33 0.33 -5.82 -5.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.06 3.91 4.60 3.94 2.59 0.00 0.36 832.93%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 CAGR
Date 29/11/04 27/08/04 - - - - - -
Price 1.76 1.49 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.77 3.23 0.00 0.00 0.00 0.00 0.00 -
P/EPS 29.54 35.49 0.00 0.00 0.00 0.00 0.00 -
EY 3.39 2.82 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 4.30 3.73 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