[MEDIA] QoQ Annualized 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- 55.95%
YoY- 112.49%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized 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 716,256 638,344 691,501 656,458 560,046 451,644 534,689 21.54%
PBT 119,798 89,936 151,330 135,680 86,126 44,876 105,651 8.74%
Tax -24,238 -21,684 -33,890 -30,925 -18,954 -10,644 -22,657 4.60%
NP 95,560 68,252 117,440 104,754 67,172 34,232 82,994 9.86%
-
NP to SH 95,560 68,252 117,440 104,754 67,172 34,072 80,282 12.32%
-
Tax Rate 20.23% 24.11% 22.39% 22.79% 22.01% 23.72% 21.45% -
Total Cost 620,696 570,092 574,061 551,704 492,874 417,412 451,695 23.62%
-
Net Worth 559,502 583,028 529,050 483,483 449,697 398,548 277,404 59.70%
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 559,502 583,028 529,050 483,483 449,697 398,548 277,404 59.70%
NOSH 850,177 848,905 815,555 816,694 807,355 781,467 674,621 16.68%
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 13.34% 10.69% 16.98% 15.96% 11.99% 7.58% 15.52% -
ROE 17.08% 11.71% 22.20% 21.67% 14.94% 8.55% 28.94% -
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 84.25 75.20 84.79 80.38 69.37 57.79 79.26 4.15%
EPS 11.24 8.04 14.40 12.83 8.32 4.36 11.30 -0.35%
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 64.57 57.55 62.34 59.18 50.49 40.72 48.21 21.52%
EPS 8.62 6.15 10.59 9.44 6.06 3.07 7.24 12.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5044 0.5256 0.477 0.4359 0.4054 0.3593 0.2501 59.69%
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 2.15 3.01 3.31 3.55 4.35 4.29 3.15 -22.49%
P/EPS 16.10 28.11 19.51 22.22 36.30 56.88 21.01 -16.27%
EY 6.21 3.56 5.12 4.50 2.75 1.76 4.76 19.41%
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 1.90 3.09 2.83 3.48 3.86 4.57 3.03 -26.75%
P/EPS 14.23 28.86 16.67 21.83 32.21 60.55 20.17 -20.76%
EY 7.02 3.47 6.00 4.58 3.10 1.65 4.96 26.08%
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