[MEDIA] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 135.84%
YoY- 252.96%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 CAGR
Revenue 582,024 460,409 361,019 250,353 116,731 57,433 232,774 18.73%
PBT 129,829 65,663 54,874 24,799 -14,963 -12,741 13 461.53%
Tax -22,552 -13,775 -15,361 -2,045 87 40 -724 90.47%
NP 107,277 51,888 39,513 22,754 -14,876 -12,701 -711 -
-
NP to SH 104,881 52,872 39,513 22,754 -14,876 -12,701 -2,498 -
-
Tax Rate 17.37% 20.98% 27.99% 8.25% - - 5,569.23% -
Total Cost 474,747 408,521 321,506 227,599 131,607 70,134 233,485 14.22%
-
Net Worth 448,967 64,445 240,694 216,288 0 -412,016 -384,979 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 CAGR
Net Worth 448,967 64,445 240,694 216,288 0 -412,016 -384,979 -
NOSH 806,045 613,769 540,522 541,940 169,921 170,254 170,344 33.80%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 CAGR
NP Margin 18.43% 11.27% 10.94% 9.09% -12.74% -22.11% -0.31% -
ROE 23.36% 82.04% 16.42% 10.52% 0.00% 0.00% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 CAGR
RPS 72.21 75.01 66.79 46.20 68.70 33.73 136.65 -11.26%
EPS 13.01 8.61 7.31 4.20 -8.75 -7.46 -1.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.557 0.105 0.4453 0.3991 0.00 -2.42 -2.26 -
Adjusted Per Share Value based on latest NOSH - 541,940
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 CAGR
RPS 53.22 42.10 33.01 22.89 10.67 5.25 21.29 18.72%
EPS 9.59 4.83 3.61 2.08 -1.36 -1.16 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4106 0.0589 0.2201 0.1978 0.00 -0.3768 -0.3521 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 -
Price 3.02 1.62 1.65 1.56 0.22 0.66 1.10 -
P/RPS 4.18 2.16 2.47 3.38 0.32 1.96 0.80 36.31%
P/EPS 23.21 18.81 22.57 37.16 -2.51 -8.85 -75.01 -
EY 4.31 5.32 4.43 2.69 -39.79 -11.30 -1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.42 15.43 3.71 3.91 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 CAGR
Date 24/08/07 30/08/06 19/08/05 27/08/04 - - 30/04/02 -
Price 2.68 1.72 1.57 1.49 0.00 0.00 1.20 -
P/RPS 3.71 2.29 2.35 3.23 0.00 0.00 0.88 30.94%
P/EPS 20.60 19.97 21.48 35.49 0.00 0.00 -81.83 -
EY 4.86 5.01 4.66 2.82 0.00 0.00 -1.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.81 16.38 3.53 3.73 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