Highlights

[MEDIA] YoY Quarter Result on 2007-03-31 [#1]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 18-May-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Mar-2007  [#1]
Profit Trend QoQ -     -80.33%    YoY -     225.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 323,672 141,177 159,586 112,911 99,871 77,980 61,450 31.89%
  YoY % 129.27% -11.54% 41.34% 13.06% 28.07% 26.90% -
  Horiz. % 526.72% 229.74% 259.70% 183.74% 162.52% 126.90% 100.00%
PBT 58,667 -9,359 22,484 11,219 -4,754 6,969 8,475 38.03%
  YoY % 726.85% -141.63% 100.41% 335.99% -168.22% -17.77% -
  Horiz. % 692.24% -110.43% 265.30% 132.38% -56.09% 82.23% 100.00%
Tax -11,792 38,290 -5,421 -2,661 -2,188 -1,818 -1,461 41.61%
  YoY % -130.80% 806.33% -103.72% -21.62% -20.35% -24.44% -
  Horiz. % 807.12% -2,620.81% 371.05% 182.14% 149.76% 124.44% 100.00%
NP 46,875 28,931 17,063 8,558 -6,942 5,151 7,014 37.22%
  YoY % 62.02% 69.55% 99.38% 223.28% -234.77% -26.56% -
  Horiz. % 668.31% 412.48% 243.27% 122.01% -98.97% 73.44% 100.00%
NP to SH 45,572 -23,231 17,063 8,518 -6,804 5,284 7,014 36.58%
  YoY % 296.17% -236.15% 100.32% 225.19% -228.77% -24.66% -
  Horiz. % 649.73% -331.21% 243.27% 121.44% -97.01% 75.34% 100.00%
Tax Rate 20.10 % - % 24.11 % 23.72 % - % 26.09 % 17.24 % 2.59%
  YoY % 0.00% 0.00% 1.64% 0.00% 0.00% 51.33% -
  Horiz. % 116.59% 0.00% 139.85% 137.59% 0.00% 151.33% 100.00%
Total Cost 276,797 112,246 142,523 104,353 106,813 72,829 54,436 31.12%
  YoY % 146.60% -21.24% 36.58% -2.30% 46.66% 33.79% -
  Horiz. % 508.48% 206.20% 261.82% 191.70% 196.22% 133.79% 100.00%
Net Worth 102,375,987 1,227,437 583,028 398,548 40,337 236,701 209,934 180.42%
  YoY % 8,240.62% 110.53% 46.29% 888.02% -82.96% 12.75% -
  Horiz. % 48,765.70% 584.68% 277.72% 189.84% 19.21% 112.75% 100.00%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 102,375,987 1,227,437 583,028 398,548 40,337 236,701 209,934 180.42%
  YoY % 8,240.62% 110.53% 46.29% 888.02% -82.96% 12.75% -
  Horiz. % 48,765.70% 584.68% 277.72% 189.84% 19.21% 112.75% 100.00%
NOSH 975,845 2,002,672 848,905 781,467 607,499 539,183 539,538 10.38%
  YoY % -51.27% 135.91% 8.63% 28.64% 12.67% -0.07% -
  Horiz. % 180.87% 371.18% 157.34% 144.84% 112.60% 99.93% 100.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 14.48 % 20.49 % 10.69 % 7.58 % -6.95 % 6.61 % 11.41 % 4.05%
  YoY % -29.33% 91.67% 41.03% 209.06% -205.14% -42.07% -
  Horiz. % 126.91% 179.58% 93.69% 66.43% -60.91% 57.93% 100.00%
ROE 0.04 % -1.89 % 2.93 % 2.14 % -16.87 % 2.23 % 3.34 % -52.15%
  YoY % 102.12% -164.51% 36.92% 112.69% -856.50% -33.23% -
  Horiz. % 1.20% -56.59% 87.72% 64.07% -505.09% 66.77% 100.00%
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 33.17 7.05 18.80 14.45 16.44 14.46 11.39 19.49%
  YoY % 370.50% -62.50% 30.10% -12.10% 13.69% 26.95% -
  Horiz. % 291.22% 61.90% 165.06% 126.87% 144.34% 126.95% 100.00%
EPS 4.67 -2.72 2.01 1.09 -1.12 0.98 1.30 23.74%
  YoY % 271.69% -235.32% 84.40% 197.32% -214.29% -24.62% -
  Horiz. % 359.23% -209.23% 154.62% 83.85% -86.15% 75.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 104.9100 0.6129 0.6868 0.5100 0.0664 0.4390 0.3891 154.06%
  YoY % 17,016.98% -10.76% 34.67% 668.07% -84.87% 12.82% -
  Horiz. % 26,962.22% 157.52% 176.51% 131.07% 17.07% 112.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 29.18 12.73 14.39 10.18 9.00 7.03 5.54 31.89%
  YoY % 129.22% -11.54% 41.36% 13.11% 28.02% 26.90% -
  Horiz. % 526.71% 229.78% 259.75% 183.75% 162.45% 126.90% 100.00%
EPS 4.11 -2.09 1.54 0.77 -0.61 0.48 0.63 36.67%
  YoY % 296.65% -235.71% 100.00% 226.23% -227.08% -23.81% -
  Horiz. % 652.38% -331.75% 244.44% 122.22% -96.83% 76.19% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 92.2980 1.1066 0.5256 0.3593 0.0364 0.2134 0.1893 180.42%
  YoY % 8,240.68% 110.54% 46.28% 887.09% -82.94% 12.73% -
  Horiz. % 48,757.53% 584.57% 277.65% 189.80% 19.23% 112.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.1500 0.9800 2.2600 2.4800 1.8000 1.4500 1.7900 -
P/RPS 6.48 13.90 12.02 17.16 10.95 10.03 15.72 -13.73%
  YoY % -53.38% 15.64% -29.95% 56.71% 9.17% -36.20% -
  Horiz. % 41.22% 88.42% 76.46% 109.16% 69.66% 63.80% 100.00%
P/EPS 46.04 -84.48 112.44 227.52 -160.71 147.96 137.69 -16.68%
  YoY % 154.50% -175.13% -50.58% 241.57% -208.62% 7.46% -
  Horiz. % 33.44% -61.36% 81.66% 165.24% -116.72% 107.46% 100.00%
EY 2.17 -1.18 0.89 0.44 -0.62 0.68 0.73 19.90%
  YoY % 283.90% -232.58% 102.27% 170.97% -191.18% -6.85% -
  Horiz. % 297.26% -161.64% 121.92% 60.27% -84.93% 93.15% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.02 1.60 3.29 4.86 27.11 3.30 4.60 -59.58%
  YoY % -98.75% -51.37% -32.30% -82.07% 721.52% -28.26% -
  Horiz. % 0.43% 34.78% 71.52% 105.65% 589.35% 71.74% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 19/05/10 15/05/09 28/05/08 18/05/07 19/06/06 19/05/05 19/05/04 -
Price 2.0900 1.3400 2.3200 2.6400 1.6000 1.6300 1.6700 -
P/RPS 6.30 19.01 12.34 18.27 9.73 11.27 14.66 -13.12%
  YoY % -66.86% 54.05% -32.46% 87.77% -13.66% -23.12% -
  Horiz. % 42.97% 129.67% 84.17% 124.62% 66.37% 76.88% 100.00%
P/EPS 44.75 -115.52 115.42 242.20 -142.86 166.33 128.46 -16.11%
  YoY % 138.74% -200.09% -52.35% 269.54% -185.89% 29.48% -
  Horiz. % 34.84% -89.93% 89.85% 188.54% -111.21% 129.48% 100.00%
EY 2.23 -0.87 0.87 0.41 -0.70 0.60 0.78 19.12%
  YoY % 356.32% -200.00% 112.20% 158.57% -216.67% -23.08% -
  Horiz. % 285.90% -111.54% 111.54% 52.56% -89.74% 76.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.02 2.19 3.38 5.18 24.10 3.71 4.29 -59.11%
  YoY % -99.09% -35.21% -34.75% -78.51% 549.60% -13.52% -
  Horiz. % 0.47% 51.05% 78.79% 120.75% 561.77% 86.48% 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
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS