[MEDIA] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 169.27%
YoY- 17.83%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 560,046 451,644 534,689 517,061 465,376 399,484 399,689 25.29%
PBT 86,126 44,876 105,651 68,517 38,104 -19,016 64,317 21.55%
Tax -18,954 -10,644 -22,657 -18,797 -19,164 -8,752 -9,523 58.42%
NP 67,172 34,232 82,994 49,720 18,940 -27,768 54,794 14.58%
-
NP to SH 67,172 34,072 80,282 49,298 18,308 -27,216 56,245 12.60%
-
Tax Rate 22.01% 23.72% 21.45% 27.43% 50.29% - 14.81% -
Total Cost 492,874 417,412 451,695 467,341 446,436 427,252 344,895 26.95%
-
Net Worth 449,697 398,548 277,404 216,186 64,508 40,337 34,421 457.32%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 449,697 398,548 277,404 216,186 64,508 40,337 34,421 457.32%
NOSH 807,355 781,467 674,621 673,479 614,362 607,499 564,282 27.05%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 11.99% 7.58% 15.52% 9.62% 4.07% -6.95% 13.71% -
ROE 14.94% 8.55% 28.94% 22.80% 28.38% -67.47% 163.40% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 69.37 57.79 79.26 76.77 75.75 65.76 70.83 -1.38%
EPS 8.32 4.36 11.30 7.32 2.98 -4.48 10.00 -11.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.557 0.51 0.4112 0.321 0.105 0.0664 0.061 338.64%
Adjusted Per Share Value based on latest NOSH - 672,764
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 50.49 40.72 48.21 46.62 41.96 36.02 36.03 25.30%
EPS 6.06 3.07 7.24 4.44 1.65 -2.45 5.07 12.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4054 0.3593 0.2501 0.1949 0.0582 0.0364 0.031 457.69%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.02 2.48 2.50 1.91 1.62 1.80 1.70 -
P/RPS 4.35 4.29 3.15 2.49 2.14 2.74 2.40 48.81%
P/EPS 36.30 56.88 21.01 26.09 54.36 -40.18 17.06 65.66%
EY 2.75 1.76 4.76 3.83 1.84 -2.49 5.86 -39.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.42 4.86 6.08 5.95 15.43 27.11 27.87 -66.53%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 18/05/07 28/02/07 29/11/06 30/08/06 19/06/06 02/03/06 -
Price 2.68 2.64 2.40 2.53 1.72 1.60 1.85 -
P/RPS 3.86 4.57 3.03 3.30 2.27 2.43 2.61 29.89%
P/EPS 32.21 60.55 20.17 34.56 57.72 -35.71 18.56 44.55%
EY 3.10 1.65 4.96 2.89 1.73 -2.80 5.39 -30.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.81 5.18 5.84 7.88 16.38 24.10 30.33 -70.79%

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