[MEDIA] QoQ Cumulative 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- 117.13%
YoY- 42.74%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 492,344 280,023 112,911 534,689 387,796 232,688 99,871 189.37%
PBT 101,760 43,063 11,219 105,651 51,388 19,052 -4,754 -
Tax -23,194 -9,477 -2,661 -22,657 -14,098 -9,582 -2,188 381.86%
NP 78,566 33,586 8,558 82,994 37,290 9,470 -6,942 -
-
NP to SH 78,566 33,586 8,518 80,282 36,974 9,154 -6,804 -
-
Tax Rate 22.79% 22.01% 23.72% 21.45% 27.43% 50.29% - -
Total Cost 413,778 246,437 104,353 451,695 350,506 223,218 106,813 146.45%
-
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 16.25% 7.47% 2.14% 28.94% 17.10% 14.19% -16.87% -
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 60.28 34.68 14.45 79.26 57.58 37.87 16.44 137.59%
EPS 9.62 4.16 1.09 11.30 5.49 1.49 -1.12 -
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 44.39 25.25 10.18 48.21 34.96 20.98 9.00 189.47%
EPS 7.08 3.03 0.77 7.24 3.33 0.83 -0.61 -
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 4.73 8.71 17.16 3.15 3.32 4.28 10.95 -42.82%
P/EPS 29.63 72.60 227.52 21.01 34.79 108.72 -160.71 -
EY 3.38 1.38 0.44 4.76 2.87 0.92 -0.62 -
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 4.64 7.73 18.27 3.03 4.39 4.54 9.73 -38.93%
P/EPS 29.11 64.42 242.20 20.17 46.08 115.44 -142.86 -
EY 3.44 1.55 0.41 4.96 2.17 0.87 -0.70 -
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