[MEDIA] QoQ Annualized 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- -148.39%
YoY- -228.77%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized 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 534,689 517,061 465,376 399,484 399,689 374,688 343,936 34.09%
PBT 105,651 68,517 38,104 -19,016 64,317 55,437 35,238 107.51%
Tax -22,657 -18,797 -19,164 -8,752 -9,523 -14,490 -10,488 66.87%
NP 82,994 49,720 18,940 -27,768 54,794 40,946 24,750 123.54%
-
NP to SH 80,282 49,298 18,308 -27,216 56,245 41,837 25,054 116.89%
-
Tax Rate 21.45% 27.43% 50.29% - 14.81% 26.14% 29.76% -
Total Cost 451,695 467,341 446,436 427,252 344,895 333,741 319,186 25.96%
-
Net Worth 277,404 216,186 64,508 40,337 34,421 279,603 240,442 9.97%
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 277,404 216,186 64,508 40,337 34,421 279,603 240,442 9.97%
NOSH 674,621 673,479 614,362 607,499 564,282 595,407 539,956 15.95%
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 15.52% 9.62% 4.07% -6.95% 13.71% 10.93% 7.20% -
ROE 28.94% 22.80% 28.38% -67.47% 163.40% 14.96% 10.42% -
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 79.26 76.77 75.75 65.76 70.83 62.93 63.70 15.63%
EPS 11.30 7.32 2.98 -4.48 10.00 7.03 4.64 80.71%
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 48.90 47.28 42.56 36.53 36.55 34.26 31.45 34.10%
EPS 7.34 4.51 1.67 -2.49 5.14 3.83 2.29 116.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2537 0.1977 0.059 0.0369 0.0315 0.2557 0.2199 9.97%
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 3.15 2.49 2.14 2.74 2.40 2.54 2.59 13.89%
P/EPS 21.01 26.09 54.36 -40.18 17.06 22.77 35.56 -29.52%
EY 4.76 3.83 1.84 -2.49 5.86 4.39 2.81 41.96%
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 3.03 3.30 2.27 2.43 2.61 2.59 2.46 14.86%
P/EPS 20.17 34.56 57.72 -35.71 18.56 23.20 33.84 -29.10%
EY 4.96 2.89 1.73 -2.80 5.39 4.31 2.96 40.94%
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