[MEDIA] QoQ Annualized Quarter Result on 31-Dec-2007 [#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- 12.11%
YoY- 46.28%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized 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 763,153 716,256 638,344 691,501 656,458 560,046 451,644 41.73%
PBT 142,754 119,798 89,936 151,330 135,680 86,126 44,876 115.84%
Tax -34,256 -24,238 -21,684 -33,890 -30,925 -18,954 -10,644 117.51%
NP 108,498 95,560 68,252 117,440 104,754 67,172 34,232 115.31%
-
NP to SH 108,498 95,560 68,252 117,440 104,754 67,172 34,072 115.98%
-
Tax Rate 24.00% 20.23% 24.11% 22.39% 22.79% 22.01% 23.72% -
Total Cost 654,654 620,696 570,092 574,061 551,704 492,874 417,412 34.87%
-
Net Worth 546,392 559,502 583,028 529,050 483,483 449,697 398,548 23.33%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 546,392 559,502 583,028 529,050 483,483 449,697 398,548 23.33%
NOSH 847,645 850,177 848,905 815,555 816,694 807,355 781,467 5.55%
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 14.22% 13.34% 10.69% 16.98% 15.96% 11.99% 7.58% -
ROE 19.86% 17.08% 11.71% 22.20% 21.67% 14.94% 8.55% -
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 90.03 84.25 75.20 84.79 80.38 69.37 57.79 34.27%
EPS 12.80 11.24 8.04 14.40 12.83 8.32 4.36 104.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6446 0.6581 0.6868 0.6487 0.592 0.557 0.51 16.84%
Adjusted Per Share Value based on latest NOSH - 809,874
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 68.80 64.57 57.55 62.34 59.18 50.49 40.72 41.72%
EPS 9.78 8.62 6.15 10.59 9.44 6.06 3.07 116.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4926 0.5044 0.5256 0.477 0.4359 0.4054 0.3593 23.34%
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 1.31 1.81 2.26 2.81 2.85 3.02 2.48 -
P/RPS 1.46 2.15 3.01 3.31 3.55 4.35 4.29 -51.15%
P/EPS 10.23 16.10 28.11 19.51 22.22 36.30 56.88 -68.03%
EY 9.77 6.21 3.56 5.12 4.50 2.75 1.76 212.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 2.75 3.29 4.33 4.81 5.42 4.86 -44.03%
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 0.93 1.60 2.32 2.40 2.80 2.68 2.64 -
P/RPS 1.03 1.90 3.09 2.83 3.48 3.86 4.57 -62.86%
P/EPS 7.27 14.23 28.86 16.67 21.83 32.21 60.55 -75.56%
EY 13.76 7.02 3.47 6.00 4.58 3.10 1.65 309.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 2.43 3.38 3.70 4.73 4.81 5.18 -57.30%

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