[MEDIA] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 62.85%
YoY- 42.74%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 656,458 560,046 451,644 534,689 517,061 465,376 399,484 39.21%
PBT 135,680 86,126 44,876 105,651 68,517 38,104 -19,016 -
Tax -30,925 -18,954 -10,644 -22,657 -18,797 -19,164 -8,752 131.81%
NP 104,754 67,172 34,232 82,994 49,720 18,940 -27,768 -
-
NP to SH 104,754 67,172 34,072 80,282 49,298 18,308 -27,216 -
-
Tax Rate 22.79% 22.01% 23.72% 21.45% 27.43% 50.29% - -
Total Cost 551,704 492,874 417,412 451,695 467,341 446,436 427,252 18.56%
-
Net Worth 483,483 449,697 398,548 277,404 216,186 64,508 40,337 422.95%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 483,483 449,697 398,548 277,404 216,186 64,508 40,337 422.95%
NOSH 816,694 807,355 781,467 674,621 673,479 614,362 607,499 21.78%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 15.96% 11.99% 7.58% 15.52% 9.62% 4.07% -6.95% -
ROE 21.67% 14.94% 8.55% 28.94% 22.80% 28.38% -67.47% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 80.38 69.37 57.79 79.26 76.77 75.75 65.76 14.30%
EPS 12.83 8.32 4.36 11.30 7.32 2.98 -4.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.592 0.557 0.51 0.4112 0.321 0.105 0.0664 329.39%
Adjusted Per Share Value based on latest NOSH - 676,609
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 59.18 50.49 40.72 48.21 46.62 41.96 36.02 39.19%
EPS 9.44 6.06 3.07 7.24 4.44 1.65 -2.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4359 0.4054 0.3593 0.2501 0.1949 0.0582 0.0364 422.63%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.85 3.02 2.48 2.50 1.91 1.62 1.80 -
P/RPS 3.55 4.35 4.29 3.15 2.49 2.14 2.74 18.82%
P/EPS 22.22 36.30 56.88 21.01 26.09 54.36 -40.18 -
EY 4.50 2.75 1.76 4.76 3.83 1.84 -2.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.81 5.42 4.86 6.08 5.95 15.43 27.11 -68.39%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 15/11/07 24/08/07 18/05/07 28/02/07 29/11/06 30/08/06 19/06/06 -
Price 2.80 2.68 2.64 2.40 2.53 1.72 1.60 -
P/RPS 3.48 3.86 4.57 3.03 3.30 2.27 2.43 27.02%
P/EPS 21.83 32.21 60.55 20.17 34.56 57.72 -35.71 -
EY 4.58 3.10 1.65 4.96 2.89 1.73 -2.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.73 4.81 5.18 5.84 7.88 16.38 24.10 -66.19%

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