Highlights

[MEDIA] QoQ Quarter Result on 2007-12-31 [#4]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 28-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Dec-2007  [#4]
Profit Trend QoQ -     -13.57%    YoY -     -10.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 214,237 198,542 159,586 199,157 212,321 167,112 112,911 53.08%
  QoQ % 7.91% 24.41% -19.87% -6.20% 27.05% 48.00% -
  Horiz. % 189.74% 175.84% 141.34% 176.38% 188.04% 148.00% 100.00%
PBT 47,168 37,414 22,484 49,570 58,697 31,844 11,219 159.81%
  QoQ % 26.07% 66.40% -54.64% -15.55% 84.33% 183.84% -
  Horiz. % 420.43% 333.49% 200.41% 441.84% 523.19% 283.84% 100.00%
Tax -13,573 -6,698 -5,421 -10,696 -13,717 -6,816 -2,661 195.44%
  QoQ % -102.64% -23.56% 49.32% 22.02% -101.25% -156.14% -
  Horiz. % 510.07% 251.71% 203.72% 401.95% 515.48% 256.14% 100.00%
NP 33,595 30,716 17,063 38,874 44,980 25,028 8,558 148.23%
  QoQ % 9.37% 80.02% -56.11% -13.57% 79.72% 192.45% -
  Horiz. % 392.56% 358.92% 199.38% 454.24% 525.59% 292.45% 100.00%
NP to SH 33,595 30,716 17,063 38,874 44,980 25,068 8,518 149.00%
  QoQ % 9.37% 80.02% -56.11% -13.57% 79.43% 194.29% -
  Horiz. % 394.40% 360.60% 200.32% 456.37% 528.06% 294.29% 100.00%
Tax Rate 28.78 % 17.90 % 24.11 % 21.58 % 23.37 % 21.40 % 23.72 % 13.72%
  QoQ % 60.78% -25.76% 11.72% -7.66% 9.21% -9.78% -
  Horiz. % 121.33% 75.46% 101.64% 90.98% 98.52% 90.22% 100.00%
Total Cost 180,642 167,826 142,523 160,283 167,341 142,084 104,353 44.03%
  QoQ % 7.64% 17.75% -11.08% -4.22% 17.78% 36.16% -
  Horiz. % 173.11% 160.83% 136.58% 153.60% 160.36% 136.16% 100.00%
Net Worth 546,851 559,950 583,028 525,365 483,269 448,967 398,548 23.41%
  QoQ % -2.34% -3.96% 10.98% 8.71% 7.64% 12.65% -
  Horiz. % 137.21% 140.50% 146.29% 131.82% 121.26% 112.65% 100.00%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 546,851 559,950 583,028 525,365 483,269 448,967 398,548 23.41%
  QoQ % -2.34% -3.96% 10.98% 8.71% 7.64% 12.65% -
  Horiz. % 137.21% 140.50% 146.29% 131.82% 121.26% 112.65% 100.00%
NOSH 848,358 850,858 848,905 809,874 816,333 806,045 781,467 5.61%
  QoQ % -0.29% 0.23% 4.82% -0.79% 1.28% 3.15% -
  Horiz. % 108.56% 108.88% 108.63% 103.64% 104.46% 103.15% 100.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 15.68 % 15.47 % 10.69 % 19.52 % 21.18 % 14.98 % 7.58 % 62.13%
  QoQ % 1.36% 44.71% -45.24% -7.84% 41.39% 97.63% -
  Horiz. % 206.86% 204.09% 141.03% 257.52% 279.42% 197.63% 100.00%
ROE 6.14 % 5.49 % 2.93 % 7.40 % 9.31 % 5.58 % 2.14 % 101.53%
  QoQ % 11.84% 87.37% -60.41% -20.52% 66.85% 160.75% -
  Horiz. % 286.92% 256.54% 136.92% 345.79% 435.05% 260.75% 100.00%
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 25.25 23.33 18.80 24.59 26.01 20.73 14.45 44.93%
  QoQ % 8.23% 24.10% -23.55% -5.46% 25.47% 43.46% -
  Horiz. % 174.74% 161.45% 130.10% 170.17% 180.00% 143.46% 100.00%
EPS 3.96 3.61 2.01 4.80 5.51 3.11 1.09 135.77%
  QoQ % 9.70% 79.60% -58.12% -12.89% 77.17% 185.32% -
  Horiz. % 363.30% 331.19% 184.40% 440.37% 505.50% 285.32% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6446 0.6581 0.6868 0.6487 0.5920 0.5570 0.5100 16.85%
  QoQ % -2.05% -4.18% 5.87% 9.58% 6.28% 9.22% -
  Horiz. % 126.39% 129.04% 134.67% 127.20% 116.08% 109.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 19.31 17.90 14.39 17.96 19.14 15.07 10.18 53.06%
  QoQ % 7.88% 24.39% -19.88% -6.17% 27.01% 48.04% -
  Horiz. % 189.69% 175.83% 141.36% 176.42% 188.02% 148.04% 100.00%
EPS 3.03 2.77 1.54 3.50 4.06 2.26 0.77 148.63%
  QoQ % 9.39% 79.87% -56.00% -13.79% 79.65% 193.51% -
  Horiz. % 393.51% 359.74% 200.00% 454.55% 527.27% 293.51% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4930 0.5048 0.5256 0.4736 0.4357 0.4048 0.3593 23.41%
  QoQ % -2.34% -3.96% 10.98% 8.70% 7.63% 12.66% -
  Horiz. % 137.21% 140.50% 146.28% 131.81% 121.26% 112.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.3100 1.8100 2.2600 2.8100 2.8500 3.0200 2.4800 -
P/RPS 5.19 7.76 12.02 11.43 10.96 14.57 17.16 -54.84%
  QoQ % -33.12% -35.44% 5.16% 4.29% -24.78% -15.09% -
  Horiz. % 30.24% 45.22% 70.05% 66.61% 63.87% 84.91% 100.00%
P/EPS 33.08 50.14 112.44 58.54 51.72 97.11 227.52 -72.25%
  QoQ % -34.02% -55.41% 92.07% 13.19% -46.74% -57.32% -
  Horiz. % 14.54% 22.04% 49.42% 25.73% 22.73% 42.68% 100.00%
EY 3.02 1.99 0.89 1.71 1.93 1.03 0.44 259.90%
  QoQ % 51.76% 123.60% -47.95% -11.40% 87.38% 134.09% -
  Horiz. % 686.36% 452.27% 202.27% 388.64% 438.64% 234.09% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.03 2.75 3.29 4.33 4.81 5.42 4.86 -44.03%
  QoQ % -26.18% -16.41% -24.02% -9.98% -11.25% 11.52% -
  Horiz. % 41.77% 56.58% 67.70% 89.09% 98.97% 111.52% 100.00%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 28/08/08 28/05/08 28/02/08 15/11/07 24/08/07 18/05/07 -
Price 0.9300 1.6000 2.3200 2.4000 2.8000 2.6800 2.6400 -
P/RPS 3.68 6.86 12.34 9.76 10.77 12.93 18.27 -65.54%
  QoQ % -46.36% -44.41% 26.43% -9.38% -16.71% -29.23% -
  Horiz. % 20.14% 37.55% 67.54% 53.42% 58.95% 70.77% 100.00%
P/EPS 23.48 44.32 115.42 50.00 50.82 86.17 242.20 -78.81%
  QoQ % -47.02% -61.60% 130.84% -1.61% -41.02% -64.42% -
  Horiz. % 9.69% 18.30% 47.65% 20.64% 20.98% 35.58% 100.00%
EY 4.26 2.26 0.87 2.00 1.97 1.16 0.41 374.13%
  QoQ % 88.50% 159.77% -56.50% 1.52% 69.83% 182.93% -
  Horiz. % 1,039.02% 551.22% 212.20% 487.80% 480.49% 282.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.44 2.43 3.38 3.70 4.73 4.81 5.18 -57.31%
  QoQ % -40.74% -28.11% -8.65% -21.78% -1.66% -7.14% -
  Horiz. % 27.80% 46.91% 65.25% 71.43% 91.31% 92.86% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

420  300  398  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MLAB 0.0150.00 
 CAREPLS 0.265+0.04 
 SAPNRG 0.0750.00 
 VC 0.05+0.02 
 HSI-H8M 0.69+0.03 
 ARMADA 0.13-0.005 
 HSI-C9J 0.17-0.035 
 SANICHI 0.05+0.005 
 EKOVEST 0.37-0.01 
 HIBISCS 0.315-0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
4. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. This medical items stock will FLY FLY SOON as the best is yet to come! Trend Trading 2030
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers