[MEDIA] QoQ Annualized Quarter Result on 31-Mar-2007 [#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- -57.56%
YoY- 225.19%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 691,501 656,458 560,046 451,644 534,689 517,061 465,376 30.12%
PBT 151,330 135,680 86,126 44,876 105,651 68,517 38,104 150.15%
Tax -33,890 -30,925 -18,954 -10,644 -22,657 -18,797 -19,164 46.08%
NP 117,440 104,754 67,172 34,232 82,994 49,720 18,940 236.39%
-
NP to SH 117,440 104,754 67,172 34,072 80,282 49,298 18,308 244.06%
-
Tax Rate 22.39% 22.79% 22.01% 23.72% 21.45% 27.43% 50.29% -
Total Cost 574,061 551,704 492,874 417,412 451,695 467,341 446,436 18.19%
-
Net Worth 529,050 483,483 449,697 398,548 277,404 216,186 64,508 305.12%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 529,050 483,483 449,697 398,548 277,404 216,186 64,508 305.12%
NOSH 815,555 816,694 807,355 781,467 674,621 673,479 614,362 20.72%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 16.98% 15.96% 11.99% 7.58% 15.52% 9.62% 4.07% -
ROE 22.20% 21.67% 14.94% 8.55% 28.94% 22.80% 28.38% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 84.79 80.38 69.37 57.79 79.26 76.77 75.75 7.78%
EPS 14.40 12.83 8.32 4.36 11.30 7.32 2.98 185.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6487 0.592 0.557 0.51 0.4112 0.321 0.105 235.57%
Adjusted Per Share Value based on latest NOSH - 781,467
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 62.34 59.18 50.49 40.72 48.21 46.62 41.96 30.10%
EPS 10.59 9.44 6.06 3.07 7.24 4.44 1.65 244.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.477 0.4359 0.4054 0.3593 0.2501 0.1949 0.0582 304.94%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.81 2.85 3.02 2.48 2.50 1.91 1.62 -
P/RPS 3.31 3.55 4.35 4.29 3.15 2.49 2.14 33.63%
P/EPS 19.51 22.22 36.30 56.88 21.01 26.09 54.36 -49.40%
EY 5.12 4.50 2.75 1.76 4.76 3.83 1.84 97.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.33 4.81 5.42 4.86 6.08 5.95 15.43 -57.03%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 15/11/07 24/08/07 18/05/07 28/02/07 29/11/06 30/08/06 -
Price 2.40 2.80 2.68 2.64 2.40 2.53 1.72 -
P/RPS 2.83 3.48 3.86 4.57 3.03 3.30 2.27 15.78%
P/EPS 16.67 21.83 32.21 60.55 20.17 34.56 57.72 -56.20%
EY 6.00 4.58 3.10 1.65 4.96 2.89 1.73 128.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.70 4.73 4.81 5.18 5.84 7.88 16.38 -62.80%

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