[MEDIA] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 97.15%
YoY- 266.9%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 638,344 691,501 656,458 560,046 451,644 534,689 517,061 15.06%
PBT 89,936 151,330 135,680 86,126 44,876 105,651 68,517 19.86%
Tax -21,684 -33,890 -30,925 -18,954 -10,644 -22,657 -18,797 9.98%
NP 68,252 117,440 104,754 67,172 34,232 82,994 49,720 23.49%
-
NP to SH 68,252 117,440 104,754 67,172 34,072 80,282 49,298 24.19%
-
Tax Rate 24.11% 22.39% 22.79% 22.01% 23.72% 21.45% 27.43% -
Total Cost 570,092 574,061 551,704 492,874 417,412 451,695 467,341 14.15%
-
Net Worth 583,028 529,050 483,483 449,697 398,548 277,404 216,186 93.63%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 583,028 529,050 483,483 449,697 398,548 277,404 216,186 93.63%
NOSH 848,905 815,555 816,694 807,355 781,467 674,621 673,479 16.67%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 10.69% 16.98% 15.96% 11.99% 7.58% 15.52% 9.62% -
ROE 11.71% 22.20% 21.67% 14.94% 8.55% 28.94% 22.80% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 75.20 84.79 80.38 69.37 57.79 79.26 76.77 -1.36%
EPS 8.04 14.40 12.83 8.32 4.36 11.30 7.32 6.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6868 0.6487 0.592 0.557 0.51 0.4112 0.321 65.96%
Adjusted Per Share Value based on latest NOSH - 806,045
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 57.55 62.34 59.18 50.49 40.72 48.21 46.62 15.06%
EPS 6.15 10.59 9.44 6.06 3.07 7.24 4.44 24.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5256 0.477 0.4359 0.4054 0.3593 0.2501 0.1949 93.62%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.26 2.81 2.85 3.02 2.48 2.50 1.91 -
P/RPS 3.01 3.31 3.55 4.35 4.29 3.15 2.49 13.46%
P/EPS 28.11 19.51 22.22 36.30 56.88 21.01 26.09 5.09%
EY 3.56 5.12 4.50 2.75 1.76 4.76 3.83 -4.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.29 4.33 4.81 5.42 4.86 6.08 5.95 -32.60%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 28/02/08 15/11/07 24/08/07 18/05/07 28/02/07 29/11/06 -
Price 2.32 2.40 2.80 2.68 2.64 2.40 2.53 -
P/RPS 3.09 2.83 3.48 3.86 4.57 3.03 3.30 -4.28%
P/EPS 28.86 16.67 21.83 32.21 60.55 20.17 34.56 -11.31%
EY 3.47 6.00 4.58 3.10 1.65 4.96 2.89 12.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.38 3.70 4.73 4.81 5.18 5.84 7.88 -43.09%

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