[MEDIA] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 294.29%
YoY- 266.9%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 718,619 319,179 358,128 280,023 232,688 171,968 139,349 31.42%
PBT 121,591 14,578 59,899 43,063 19,052 17,619 12,177 46.71%
Tax -34,809 -39,126 -12,119 -9,477 -9,582 -5,244 -1,533 68.23%
NP 86,782 -24,548 47,780 33,586 9,470 12,375 10,644 41.84%
-
NP to SH 82,225 -14,775 47,780 33,586 9,154 12,527 10,644 40.57%
-
Tax Rate 28.63% 268.39% 20.23% 22.01% 50.29% 29.76% 12.59% -
Total Cost 631,837 343,727 310,348 246,437 223,218 159,593 128,705 30.35%
-
Net Worth 1,061,405 530,704 559,502 449,697 64,508 240,442 215,635 30.40%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,061,405 530,704 559,502 449,697 64,508 240,442 215,635 30.40%
NOSH 976,543 854,046 850,177 807,355 614,362 539,956 540,304 10.36%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 12.08% -7.69% 13.34% 11.99% 4.07% 7.20% 7.64% -
ROE 7.75% -2.78% 8.54% 7.47% 14.19% 5.21% 4.94% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 73.59 37.37 42.12 34.68 37.87 31.85 25.79 19.08%
EPS 8.42 -1.73 5.62 4.16 1.49 2.32 1.97 27.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0869 0.6214 0.6581 0.557 0.105 0.4453 0.3991 18.16%
Adjusted Per Share Value based on latest NOSH - 806,045
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 64.79 28.78 32.29 25.25 20.98 15.50 12.56 31.43%
EPS 7.41 -1.33 4.31 3.03 0.83 1.13 0.96 40.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9569 0.4785 0.5044 0.4054 0.0582 0.2168 0.1944 30.40%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.11 1.21 1.81 3.02 1.62 1.65 1.56 -
P/RPS 2.87 3.24 4.30 8.71 4.28 5.18 6.05 -11.68%
P/EPS 25.06 -69.94 32.21 72.60 108.72 71.12 79.19 -17.44%
EY 3.99 -1.43 3.10 1.38 0.92 1.41 1.26 21.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.95 2.75 5.42 15.43 3.71 3.91 -11.01%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 28/08/09 28/08/08 24/08/07 30/08/06 19/08/05 27/08/04 -
Price 2.12 1.48 1.60 2.68 1.72 1.57 1.49 -
P/RPS 2.88 3.96 3.80 7.73 4.54 4.93 5.78 -10.95%
P/EPS 25.18 -85.55 28.47 64.42 115.44 67.67 75.63 -16.74%
EY 3.97 -1.17 3.51 1.55 0.87 1.48 1.32 20.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 2.38 2.43 4.81 16.38 3.53 3.73 -10.24%

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