[MEDIA] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 233.79%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
Revenue 212,321 155,108 109,048 88,034 0 59,298 59,142 27.06%
PBT 58,697 32,503 23,959 12,684 0 -2,222 -4,402 -
Tax -13,717 -4,516 -5,625 -564 0 47 19 -
NP 44,980 27,987 18,334 12,120 0 -2,175 -4,383 -
-
NP to SH 44,980 27,987 18,851 12,120 0 -2,175 -4,383 -
-
Tax Rate 23.37% 13.89% 23.48% 4.45% - - - -
Total Cost 167,341 127,121 90,714 75,914 0 61,473 63,525 19.90%
-
Net Worth 483,269 215,957 279,256 221,406 0 -411,210 -390,458 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
Net Worth 483,269 215,957 279,256 221,406 0 -411,210 -390,458 -
NOSH 816,333 672,764 594,668 541,071 169,921 169,921 170,505 34.10%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
NP Margin 21.18% 18.04% 16.81% 13.77% 0.00% -3.67% -7.41% -
ROE 9.31% 12.96% 6.75% 5.47% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
RPS 26.01 23.06 18.34 16.27 0.00 34.90 34.69 -5.25%
EPS 5.51 4.16 3.17 2.24 0.00 -1.28 -2.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.592 0.321 0.4696 0.4092 0.00 -2.42 -2.29 -
Adjusted Per Share Value based on latest NOSH - 541,071
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
RPS 19.42 14.18 9.97 8.05 0.00 5.42 5.41 27.05%
EPS 4.11 2.56 1.72 1.11 0.00 -0.20 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4419 0.1975 0.2554 0.2025 0.00 -0.376 -0.3571 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/05/03 31/05/02 -
Price 2.85 1.91 1.60 1.66 0.22 0.22 1.15 -
P/RPS 10.96 8.28 8.73 10.20 0.00 0.63 3.32 25.07%
P/EPS 51.72 45.91 50.47 74.11 0.00 -17.19 -44.74 -
EY 1.93 2.18 1.98 1.35 0.00 -5.82 -2.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.81 5.95 3.41 4.06 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
Date 15/11/07 29/11/06 01/12/05 29/11/04 - 25/07/03 31/07/02 -
Price 2.80 2.53 1.63 1.76 0.00 0.22 0.98 -
P/RPS 10.77 10.97 8.89 10.82 0.00 0.63 2.83 28.45%
P/EPS 50.82 60.82 51.42 78.57 0.00 -17.19 -38.12 -
EY 1.97 1.64 1.94 1.27 0.00 -5.82 -2.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.73 7.88 3.47 4.30 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