[MEDIA] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 CAGR
Revenue 387,796 281,016 227,383 0 181,825 176,245 180,490 15.40%
PBT 51,388 41,578 24,861 0 -15,016 -9,249 -8,485 -
Tax -14,098 -10,868 -2,096 0 -1,483 -1,925 8,485 -
NP 37,290 30,710 22,765 0 -16,499 -11,174 0 -
-
NP to SH 36,974 31,378 22,765 0 -16,499 -11,174 -8,580 -
-
Tax Rate 27.43% 26.14% 8.43% - - - - -
Total Cost 350,506 250,306 204,618 0 198,324 187,419 180,490 13.24%
-
Net Worth 216,186 279,603 221,269 0 -412,049 -390,067 -381,333 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 216,186 279,603 221,269 0 -412,049 -390,067 -381,333 -
NOSH 673,479 595,407 540,736 540,734 170,268 170,335 170,238 29.39%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 CAGR
NP Margin 9.62% 10.93% 10.01% 0.00% -9.07% -6.34% 0.00% -
ROE 17.10% 11.22% 10.29% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 CAGR
RPS 57.58 47.20 42.05 0.00 106.79 103.47 106.02 -10.80%
EPS 5.49 5.27 4.21 0.00 -9.69 -6.56 -5.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.321 0.4696 0.4092 0.00 -2.42 -2.29 -2.24 -
Adjusted Per Share Value based on latest NOSH - 169,921
30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 CAGR
RPS 35.46 25.70 20.79 0.00 16.63 16.12 16.51 15.40%
EPS 3.38 2.87 2.08 0.00 -1.51 -1.02 -0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1977 0.2557 0.2023 0.00 -0.3768 -0.3567 -0.3487 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/05/03 31/05/02 31/05/01 -
Price 1.91 1.60 1.66 0.22 0.22 1.15 1.35 -
P/RPS 3.32 3.39 3.95 0.00 0.21 1.11 1.27 19.72%
P/EPS 34.79 30.36 39.43 0.00 -2.27 -17.53 -26.79 -
EY 2.87 3.29 2.54 0.00 -44.05 -5.70 -3.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.95 3.41 4.06 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 CAGR
Date 29/11/06 01/12/05 29/11/04 - 25/07/03 31/07/02 31/07/01 -
Price 2.53 1.63 1.76 0.00 0.22 0.98 2.26 -
P/RPS 4.39 3.45 4.19 0.00 0.21 0.95 2.13 14.51%
P/EPS 46.08 30.93 41.81 0.00 -2.27 -14.94 -44.84 -
EY 2.17 3.23 2.39 0.00 -44.05 -6.69 -2.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.88 3.47 4.30 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