[MEDIA] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 79.43%
YoY- 60.72%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 198,542 159,586 199,157 212,321 167,112 112,911 146,893 22.26%
PBT 37,414 22,484 49,570 58,697 31,844 11,219 54,263 -21.97%
Tax -6,698 -5,421 -10,696 -13,717 -6,816 -2,661 -8,559 -15.09%
NP 30,716 17,063 38,874 44,980 25,028 8,558 45,704 -23.29%
-
NP to SH 30,716 17,063 38,874 44,980 25,068 8,518 43,308 -20.48%
-
Tax Rate 17.90% 24.11% 21.58% 23.37% 21.40% 23.72% 15.77% -
Total Cost 167,826 142,523 160,283 167,341 142,084 104,353 101,189 40.15%
-
Net Worth 559,950 583,028 525,365 483,269 448,967 398,548 278,221 59.47%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 559,950 583,028 525,365 483,269 448,967 398,548 278,221 59.47%
NOSH 850,858 848,905 809,874 816,333 806,045 781,467 676,609 16.52%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 15.47% 10.69% 19.52% 21.18% 14.98% 7.58% 31.11% -
ROE 5.49% 2.93% 7.40% 9.31% 5.58% 2.14% 15.57% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 23.33 18.80 24.59 26.01 20.73 14.45 21.71 4.91%
EPS 3.61 2.01 4.80 5.51 3.11 1.09 6.10 -29.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6581 0.6868 0.6487 0.592 0.557 0.51 0.4112 36.86%
Adjusted Per Share Value based on latest NOSH - 816,333
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 18.16 14.59 18.21 19.42 15.28 10.33 13.43 22.30%
EPS 2.81 1.56 3.55 4.11 2.29 0.78 3.96 -20.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5121 0.5332 0.4804 0.4419 0.4106 0.3645 0.2544 59.49%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.81 2.26 2.81 2.85 3.02 2.48 2.50 -
P/RPS 7.76 12.02 11.43 10.96 14.57 17.16 11.52 -23.17%
P/EPS 50.14 112.44 58.54 51.72 97.11 227.52 39.06 18.13%
EY 1.99 0.89 1.71 1.93 1.03 0.44 2.56 -15.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 3.29 4.33 4.81 5.42 4.86 6.08 -41.10%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 28/05/08 28/02/08 15/11/07 24/08/07 18/05/07 28/02/07 -
Price 1.60 2.32 2.40 2.80 2.68 2.64 2.40 -
P/RPS 6.86 12.34 9.76 10.77 12.93 18.27 11.05 -27.24%
P/EPS 44.32 115.42 50.00 50.82 86.17 242.20 37.50 11.79%
EY 2.26 0.87 2.00 1.97 1.16 0.41 2.67 -10.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 3.38 3.70 4.73 4.81 5.18 5.84 -44.29%

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