[MEDIA] YoY 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
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 178,002 198,542 167,112 132,817 93,987 77,900 0 -
PBT 23,937 37,414 31,844 23,719 10,650 3,703 0 -
Tax -19,554 -6,698 -6,816 -7,307 -3,425 -72 0 -
NP 4,383 30,716 25,028 16,412 7,225 3,631 0 -
-
NP to SH 8,456 30,716 25,068 15,958 7,243 3,631 0 -
-
Tax Rate 81.69% 17.90% 21.40% 30.81% 32.16% 1.94% - -
Total Cost 173,619 167,826 142,084 116,405 86,762 74,269 0 -
-
Net Worth 530,763 559,950 448,967 64,445 240,694 216,288 0 -
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 530,763 559,950 448,967 64,445 240,694 216,288 0 -
NOSH 854,141 850,858 806,045 613,769 540,522 541,940 169,921 30.85%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 2.46% 15.47% 14.98% 12.36% 7.69% 4.66% 0.00% -
ROE 1.59% 5.49% 5.58% 24.76% 3.01% 1.68% 0.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 20.84 23.33 20.73 21.64 17.39 14.37 0.00 -
EPS 0.99 3.61 3.11 2.60 1.34 0.67 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6214 0.6581 0.557 0.105 0.4453 0.3991 0.00 -
Adjusted Per Share Value based on latest NOSH - 613,769
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 16.05 17.90 15.07 11.97 8.47 7.02 0.00 -
EPS 0.76 2.77 2.26 1.44 0.65 0.33 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4785 0.5048 0.4048 0.0581 0.217 0.195 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.21 1.81 3.02 1.62 1.65 1.56 0.22 -
P/RPS 5.81 7.76 14.57 7.49 9.49 10.85 0.00 -
P/EPS 122.22 50.14 97.11 62.31 123.13 232.84 0.00 -
EY 0.82 1.99 1.03 1.60 0.81 0.43 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 2.75 5.42 15.43 3.71 3.91 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 28/08/08 24/08/07 30/08/06 19/08/05 27/08/04 - -
Price 1.48 1.60 2.68 1.72 1.57 1.49 0.00 -
P/RPS 7.10 6.86 12.93 7.95 9.03 10.37 0.00 -
P/EPS 149.49 44.32 86.17 66.15 117.16 222.39 0.00 -
EY 0.67 2.26 1.16 1.51 0.85 0.45 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 2.43 4.81 16.38 3.53 3.73 0.00 -

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