[MEDIA] QoQ 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- -127.36%
YoY- -228.77%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 146,893 155,108 132,817 99,871 118,673 109,048 93,987 34.56%
PBT 54,263 32,503 23,719 -4,754 22,739 23,959 10,650 195.22%
Tax -8,559 -4,516 -7,307 -2,188 1,345 -5,625 -3,425 83.84%
NP 45,704 27,987 16,412 -6,942 24,084 18,334 7,225 240.89%
-
NP to SH 43,308 27,987 15,958 -6,804 24,867 18,851 7,243 228.36%
-
Tax Rate 15.77% 13.89% 30.81% - -5.91% 23.48% 32.16% -
Total Cost 101,189 127,121 116,405 106,813 94,589 90,714 86,762 10.76%
-
Net Worth 278,221 215,957 64,445 40,337 34,390 279,256 240,694 10.11%
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 278,221 215,957 64,445 40,337 34,390 279,256 240,694 10.11%
NOSH 676,609 672,764 613,769 607,499 563,782 594,668 540,522 16.10%
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 31.11% 18.04% 12.36% -6.95% 20.29% 16.81% 7.69% -
ROE 15.57% 12.96% 24.76% -16.87% 72.31% 6.75% 3.01% -
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 21.71 23.06 21.64 16.44 21.05 18.34 17.39 15.89%
EPS 6.10 4.16 2.60 -1.12 4.40 3.17 1.34 173.91%
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 13.24 13.98 11.97 9.00 10.70 9.83 8.47 34.58%
EPS 3.90 2.52 1.44 -0.61 2.24 1.70 0.65 229.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2508 0.1947 0.0581 0.0364 0.031 0.2518 0.217 10.10%
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 11.52 8.28 7.49 10.95 8.08 8.73 9.49 13.75%
P/EPS 39.06 45.91 62.31 -160.71 38.54 50.47 123.13 -53.38%
EY 2.56 2.18 1.60 -0.62 2.59 1.98 0.81 114.91%
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 11.05 10.97 7.95 9.73 8.79 8.89 9.03 14.36%
P/EPS 37.50 60.82 66.15 -142.86 41.94 51.42 117.16 -53.11%
EY 2.67 1.64 1.51 -0.70 2.38 1.94 0.85 114.03%
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