[MEDIA] QoQ 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- 334.54%
YoY- 120.32%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 112,911 146,893 155,108 132,817 99,871 118,673 109,048 2.35%
PBT 11,219 54,263 32,503 23,719 -4,754 22,739 23,959 -39.72%
Tax -2,661 -8,559 -4,516 -7,307 -2,188 1,345 -5,625 -39.31%
NP 8,558 45,704 27,987 16,412 -6,942 24,084 18,334 -39.85%
-
NP to SH 8,518 43,308 27,987 15,958 -6,804 24,867 18,851 -41.14%
-
Tax Rate 23.72% 15.77% 13.89% 30.81% - -5.91% 23.48% -
Total Cost 104,353 101,189 127,121 116,405 106,813 94,589 90,714 9.79%
-
Net Worth 398,548 278,221 215,957 64,445 40,337 34,390 279,256 26.78%
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 398,548 278,221 215,957 64,445 40,337 34,390 279,256 26.78%
NOSH 781,467 676,609 672,764 613,769 607,499 563,782 594,668 19.99%
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% 31.11% 18.04% 12.36% -6.95% 20.29% 16.81% -
ROE 2.14% 15.57% 12.96% 24.76% -16.87% 72.31% 6.75% -
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 21.71 23.06 21.64 16.44 21.05 18.34 -14.70%
EPS 1.09 6.10 4.16 2.60 -1.12 4.40 3.17 -50.95%
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 13.24 13.98 11.97 9.00 10.70 9.83 2.36%
EPS 0.77 3.90 2.52 1.44 -0.61 2.24 1.70 -41.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3593 0.2508 0.1947 0.0581 0.0364 0.031 0.2518 26.77%
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 11.52 8.28 7.49 10.95 8.08 8.73 56.98%
P/EPS 227.52 39.06 45.91 62.31 -160.71 38.54 50.47 173.14%
EY 0.44 2.56 2.18 1.60 -0.62 2.59 1.98 -63.34%
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 11.05 10.97 7.95 9.73 8.79 8.89 61.71%
P/EPS 242.20 37.50 60.82 66.15 -142.86 41.94 51.42 181.25%
EY 0.41 2.67 1.64 1.51 -0.70 2.38 1.94 -64.55%
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