[MEDIA] QoQ TTM 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- 266.29%
YoY- 175.96%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 CAGR
Revenue 328,402 252,571 250,353 147,266 85,816 85,816 59,298 291.21%
PBT 49,433 34,674 24,799 11,284 2,809 2,809 -2,222 -
Tax -11,802 -2,434 -2,045 -1,636 -175 -175 47 -
NP 37,631 32,240 22,754 9,648 2,634 2,634 -2,175 -
-
NP to SH 37,631 32,240 22,754 9,648 2,634 2,634 -2,175 -
-
Tax Rate 23.87% 7.02% 8.25% 14.50% 6.23% 6.23% - -
Total Cost 290,771 220,331 227,599 137,618 83,182 83,182 61,473 245.00%
-
Net Worth 236,882 221,406 216,288 209,934 203,144 305,113 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 236,882 221,406 216,288 209,934 203,144 305,113 0 -
NOSH 540,581 541,071 541,940 539,538 541,428 537,551 169,921 151.50%
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% 12.76% 9.09% 6.55% 3.07% 3.07% -3.67% -
ROE 15.89% 14.56% 10.52% 4.60% 1.30% 0.86% 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 60.75 46.68 46.20 27.29 15.85 15.96 34.90 55.53%
EPS 6.96 5.96 4.20 1.79 0.49 0.49 -1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4382 0.4092 0.3991 0.3891 0.3752 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 29.61 22.77 22.57 13.28 7.74 7.74 5.35 291.01%
EPS 3.39 2.91 2.05 0.87 0.24 0.24 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2136 0.1996 0.195 0.1893 0.1831 0.2751 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 2.81 3.56 3.38 6.56 9.34 9.21 0.63 229.23%
P/EPS 24.56 27.86 37.16 100.10 304.22 300.00 -17.19 -
EY 4.07 3.59 2.69 1.00 0.33 0.33 -5.82 -
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 - - - - -
Price 1.64 1.76 1.49 0.00 0.00 0.00 0.00 -
P/RPS 2.70 3.77 3.23 0.00 0.00 0.00 0.00 -
P/EPS 23.56 29.54 35.49 0.00 0.00 0.00 0.00 -
EY 4.24 3.39 2.82 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 3.74 4.30 3.73 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