[MEDIA] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock

[MEDIA] MEDIA PRIMA BHD

Announcement Date

24-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 294.29%

YoY- 266.9%

Quarter Report

MEDIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Cumulative Result
Revenue	159,586	691,501	492,344	280,023	112,911	534,689	387,796	-44.64%
YoY %	-76.92%	40.45%	75.82%	148.00%	-78.88%	37.88%	-	-
Horiz. %	41.15%	178.32%	126.96%	72.21%	29.12%	137.88%	100.00%	-
PBT	22,484	151,330	101,760	43,063	11,219	105,651	51,388	-42.33%
YoY %	-85.14%	48.71%	136.30%	283.84%	-89.38%	105.59%	-	-
Horiz. %	43.75%	294.49%	198.02%	83.80%	21.83%	205.59%	100.00%	-
Tax	-5,421	-33,890	-23,194	-9,477	-2,661	-22,657	-14,098	-47.09%
YoY %	84.00%	-46.12%	-144.74%	-256.14%	88.26%	-60.71%	-	-
Horiz. %	38.45%	240.39%	164.52%	67.22%	18.88%	160.71%	100.00%	-
NP	17,063	117,440	78,566	33,586	8,558	82,994	37,290	-40.59%
YoY %	-85.47%	49.48%	133.92%	292.45%	-89.69%	122.56%	-	-
Horiz. %	45.76%	314.94%	210.69%	90.07%	22.95%	222.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,063	117,440	78,566	33,586	8,518	80,282	36,974	-40.25%
YoY %	-85.47%	49.48%	133.92%	294.29%	-89.39%	117.13%	-	-
Horiz. %	46.15%	317.63%	212.49%	90.84%	23.04%	217.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.11%	22.39%	22.79%	22.01%	23.72%	21.45%	27.43%	-
YoY %	7.68%	-1.76%	3.54%	-7.21%	10.58%	-21.80%	-	-
Horiz. %	87.90%	81.63%	83.08%	80.24%	86.47%	78.20%	100.00%	-
Total Cost	142,523	574,061	413,778	246,437	104,353	451,695	350,506	-45.08%
YoY %	-75.17%	38.74%	67.90%	136.16%	-76.90%	28.87%	-	-
Horiz. %	40.66%	163.78%	118.05%	70.31%	29.77%	128.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	583,028	529,050	483,483	449,697	398,548	277,404	216,186	93.63%
YoY %	10.20%	9.42%	7.51%	12.83%	43.67%	28.32%	-	-
Horiz. %	269.69%	244.72%	223.64%	208.01%	184.35%	128.32%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	583,028	529,050	483,483	449,697	398,548	277,404	216,186	93.63%
YoY %	10.20%	9.42%	7.51%	12.83%	43.67%	28.32%	-	-
Horiz. %	269.69%	244.72%	223.64%	208.01%	184.35%	128.32%	100.00%	-
NOSH	848,905	815,555	816,694	807,355	781,467	674,621	673,479	16.67%
YoY %	4.09%	-0.14%	1.16%	3.31%	15.84%	0.17%	-	-
Horiz. %	126.05%	121.10%	121.26%	119.88%	116.03%	100.17%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	10.69%	16.98%	15.96%	11.99%	7.58%	15.52%	9.62%	-
YoY %	-37.04%	6.39%	33.11%	58.18%	-51.16%	61.33%	-	-
Horiz. %	111.12%	176.51%	165.90%	124.64%	78.79%	161.33%	100.00%	-
ROE	2.93%	22.20%	16.25%	7.47%	2.14%	28.94%	17.10%	-
YoY %	-86.80%	36.62%	117.54%	249.07%	-92.61%	69.24%	-	-
Horiz. %	17.13%	129.82%	95.03%	43.68%	12.51%	169.24%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	18.80	84.79	60.28	34.68	14.45	79.26	57.58	-52.55%
YoY %	-77.83%	40.66%	73.82%	140.00%	-81.77%	37.65%	-	-
Horiz. %	32.65%	147.26%	104.69%	60.23%	25.10%	137.65%	100.00%	-
EPS	2.01	14.40	9.62	4.16	1.09	11.30	5.49	-48.79%
YoY %	-86.04%	49.69%	131.25%	281.65%	-90.35%	105.83%	-	-
Horiz. %	36.61%	262.30%	175.23%	75.77%	19.85%	205.83%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.6868	0.6487	0.592	0.557	0.51	0.4112	0.321	65.96%
YoY %	5.87%	9.58%	6.28%	9.22%	24.03%	28.10%	-	-
Horiz. %	213.96%	202.09%	184.42%	173.52%	158.88%	128.10%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 806,045
RPS	14.39	62.34	44.39	25.25	10.18	48.21	34.96	-44.63%
YoY %	-76.92%	40.44%	75.80%	148.04%	-78.88%	37.90%	-	-
Horiz. %	41.16%	178.32%	126.97%	72.23%	29.12%	137.90%	100.00%	-
EPS	1.54	10.59	7.08	3.03	0.77	7.24	3.33	-40.16%
YoY %	-85.46%	49.58%	133.66%	293.51%	-89.36%	117.42%	-	-
Horiz. %	46.25%	318.02%	212.61%	90.99%	23.12%	217.42%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.5256	0.477	0.4359	0.4054	0.3593	0.2501	0.1949	93.62%
YoY %	10.19%	9.43%	7.52%	12.83%	43.66%	28.32%	-	-
Horiz. %	269.68%	244.74%	223.65%	208.00%	184.35%	128.32%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	2.26	2.81	2.85	3.02	2.48	2.50	1.91	-
P/RPS	12.02	3.31	4.73	8.71	17.16	3.15	3.32	135.59%
YoY %	263.14%	-30.02%	-45.69%	-49.24%	444.76%	-5.12%	-	-
Horiz. %	362.05%	99.70%	142.47%	262.35%	516.87%	94.88%	100.00%	-
P/EPS	112.44	19.51	29.63	72.60	227.52	21.01	34.79	118.44%
YoY %	476.32%	-34.15%	-59.19%	-68.09%	982.91%	-39.61%	-	-
Horiz. %	323.20%	56.08%	85.17%	208.68%	653.98%	60.39%	100.00%	-
EY	0.89	5.12	3.38	1.38	0.44	4.76	2.87	-54.15%
YoY %	-82.62%	51.48%	144.93%	213.64%	-90.76%	65.85%	-	-
Horiz. %	31.01%	178.40%	117.77%	48.08%	15.33%	165.85%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	3.29	4.33	4.81	5.42	4.86	6.08	5.95	-32.60%
YoY %	-24.02%	-9.98%	-11.25%	11.52%	-20.07%	2.18%	-	-
Horiz. %	55.29%	72.77%	80.84%	91.09%	81.68%	102.18%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	28/05/08	28/02/08	15/11/07	24/08/07	18/05/07	28/02/07	29/11/06	-
Price	2.32	2.40	2.80	2.68	2.64	2.40	2.53	-
P/RPS	12.34	2.83	4.64	7.73	18.27	3.03	4.39	99.04%
YoY %	336.04%	-39.01%	-39.97%	-57.69%	502.97%	-30.98%	-	-
Horiz. %	281.09%	64.46%	105.69%	176.08%	416.17%	69.02%	100.00%	-
P/EPS	115.42	16.67	29.11	64.42	242.20	20.17	46.08	84.33%
YoY %	592.38%	-42.73%	-54.81%	-73.40%	1,100.79%	-56.23%	-	-
Horiz. %	250.48%	36.18%	63.17%	139.80%	525.61%	43.77%	100.00%	-
EY	0.87	6.00	3.44	1.55	0.41	4.96	2.17	-45.59%
YoY %	-85.50%	74.42%	121.94%	278.05%	-91.73%	128.57%	-	-
Horiz. %	40.09%	276.50%	158.53%	71.43%	18.89%	228.57%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	3.38	3.70	4.73	4.81	5.18	5.84	7.88	-43.09%
YoY %	-8.65%	-21.78%	-1.66%	-7.14%	-11.30%	-25.89%	-	-
Horiz. %	42.89%	46.95%	60.03%	61.04%	65.74%	74.11%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos