[MEDIA] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 234.54%
YoY- -26.93%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 112,911 534,689 387,796 232,688 99,871 399,689 281,016 -45.57%
PBT 11,219 105,651 51,388 19,052 -4,754 64,317 41,578 -58.27%
Tax -2,661 -22,657 -14,098 -9,582 -2,188 -9,523 -10,868 -60.89%
NP 8,558 82,994 37,290 9,470 -6,942 54,794 30,710 -57.36%
-
NP to SH 8,518 80,282 36,974 9,154 -6,804 56,245 31,378 -58.10%
-
Tax Rate 23.72% 21.45% 27.43% 50.29% - 14.81% 26.14% -
Total Cost 104,353 451,695 350,506 223,218 106,813 344,895 250,306 -44.22%
-
Net Worth 398,548 277,404 216,186 64,508 40,337 34,421 279,603 26.68%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 398,548 277,404 216,186 64,508 40,337 34,421 279,603 26.68%
NOSH 781,467 674,621 673,479 614,362 607,499 564,282 595,407 19.89%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 7.58% 15.52% 9.62% 4.07% -6.95% 13.71% 10.93% -
ROE 2.14% 28.94% 17.10% 14.19% -16.87% 163.40% 11.22% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 14.45 79.26 57.58 37.87 16.44 70.83 47.20 -54.60%
EPS 1.09 11.30 5.49 1.49 -1.12 10.00 5.27 -65.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.4112 0.321 0.105 0.0664 0.061 0.4696 5.66%
Adjusted Per Share Value based on latest NOSH - 613,769
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 10.18 48.21 34.96 20.98 9.00 36.03 25.34 -45.58%
EPS 0.77 7.24 3.33 0.83 -0.61 5.07 2.83 -58.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3593 0.2501 0.1949 0.0582 0.0364 0.031 0.2521 26.67%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.48 2.50 1.91 1.62 1.80 1.70 1.60 -
P/RPS 17.16 3.15 3.32 4.28 10.95 2.40 3.39 195.10%
P/EPS 227.52 21.01 34.79 108.72 -160.71 17.06 30.36 283.42%
EY 0.44 4.76 2.87 0.92 -0.62 5.86 3.29 -73.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.86 6.08 5.95 15.43 27.11 27.87 3.41 26.67%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 18/05/07 28/02/07 29/11/06 30/08/06 19/06/06 02/03/06 01/12/05 -
Price 2.64 2.40 2.53 1.72 1.60 1.85 1.63 -
P/RPS 18.27 3.03 4.39 4.54 9.73 2.61 3.45 204.12%
P/EPS 242.20 20.17 46.08 115.44 -142.86 18.56 30.93 294.82%
EY 0.41 4.96 2.17 0.87 -0.70 5.39 3.23 -74.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.18 5.84 7.88 16.38 24.10 30.33 3.47 30.64%

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