[MEDIA] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
19-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -112.1%
YoY- -228.77%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 534,689 387,796 232,688 99,871 399,689 281,016 171,968 112.58%
PBT 105,651 51,388 19,052 -4,754 64,317 41,578 17,619 228.98%
Tax -22,657 -14,098 -9,582 -2,188 -9,523 -10,868 -5,244 164.56%
NP 82,994 37,290 9,470 -6,942 54,794 30,710 12,375 254.40%
-
NP to SH 80,282 36,974 9,154 -6,804 56,245 31,378 12,527 243.85%
-
Tax Rate 21.45% 27.43% 50.29% - 14.81% 26.14% 29.76% -
Total Cost 451,695 350,506 223,218 106,813 344,895 250,306 159,593 99.70%
-
Net Worth 277,404 216,186 64,508 40,337 34,421 279,603 240,442 9.97%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 277,404 216,186 64,508 40,337 34,421 279,603 240,442 9.97%
NOSH 674,621 673,479 614,362 607,499 564,282 595,407 539,956 15.95%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 15.52% 9.62% 4.07% -6.95% 13.71% 10.93% 7.20% -
ROE 28.94% 17.10% 14.19% -16.87% 163.40% 11.22% 5.21% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 79.26 57.58 37.87 16.44 70.83 47.20 31.85 83.33%
EPS 11.30 5.49 1.49 -1.12 10.00 5.27 2.32 186.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4112 0.321 0.105 0.0664 0.061 0.4696 0.4453 -5.15%
Adjusted Per Share Value based on latest NOSH - 607,499
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 48.21 34.96 20.98 9.00 36.03 25.34 15.50 112.63%
EPS 7.24 3.33 0.83 -0.61 5.07 2.83 1.13 243.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2501 0.1949 0.0582 0.0364 0.031 0.2521 0.2168 9.96%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.50 1.91 1.62 1.80 1.70 1.60 1.65 -
P/RPS 3.15 3.32 4.28 10.95 2.40 3.39 5.18 -28.15%
P/EPS 21.01 34.79 108.72 -160.71 17.06 30.36 71.12 -55.54%
EY 4.76 2.87 0.92 -0.62 5.86 3.29 1.41 124.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.08 5.95 15.43 27.11 27.87 3.41 3.71 38.87%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 29/11/06 30/08/06 19/06/06 02/03/06 01/12/05 19/08/05 -
Price 2.40 2.53 1.72 1.60 1.85 1.63 1.57 -
P/RPS 3.03 4.39 4.54 9.73 2.61 3.45 4.93 -27.64%
P/EPS 20.17 46.08 115.44 -142.86 18.56 30.93 67.67 -55.28%
EY 4.96 2.17 0.87 -0.70 5.39 3.23 1.48 123.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.84 7.88 16.38 24.10 30.33 3.47 3.53 39.75%

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