[MEDIA] QoQ Cumulative 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- 234.54%

YoY- -26.93%

Quarter Report

MEDIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Cumulative Result
Revenue	112,911	534,689	387,796	232,688	99,871	399,689	281,016	-45.57%
YoY %	-78.88%	37.88%	66.66%	132.99%	-75.01%	42.23%	-	-
Horiz. %	40.18%	190.27%	138.00%	82.80%	35.54%	142.23%	100.00%	-
PBT	11,219	105,651	51,388	19,052	-4,754	64,317	41,578	-58.27%
YoY %	-89.38%	105.59%	169.72%	500.76%	-107.39%	54.69%	-	-
Horiz. %	26.98%	254.10%	123.59%	45.82%	-11.43%	154.69%	100.00%	-
Tax	-2,661	-22,657	-14,098	-9,582	-2,188	-9,523	-10,868	-60.89%
YoY %	88.26%	-60.71%	-47.13%	-337.93%	77.02%	12.38%	-	-
Horiz. %	24.48%	208.47%	129.72%	88.17%	20.13%	87.62%	100.00%	-
NP	8,558	82,994	37,290	9,470	-6,942	54,794	30,710	-57.36%
YoY %	-89.69%	122.56%	293.77%	236.42%	-112.67%	78.42%	-	-
Horiz. %	27.87%	270.25%	121.43%	30.84%	-22.61%	178.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,518	80,282	36,974	9,154	-6,804	56,245	31,378	-58.10%
YoY %	-89.39%	117.13%	303.91%	234.54%	-112.10%	79.25%	-	-
Horiz. %	27.15%	255.85%	117.83%	29.17%	-21.68%	179.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.72%	21.45%	27.43%	50.29%	-	14.81%	26.14%	-
YoY %	10.58%	-21.80%	-45.46%	0.00%	-	-43.34%	-	-
Horiz. %	90.74%	82.06%	104.93%	192.39%	-	56.66%	100.00%	-
Total Cost	104,353	451,695	350,506	223,218	106,813	344,895	250,306	-44.22%
YoY %	-76.90%	28.87%	57.02%	108.98%	-69.03%	37.79%	-	-
Horiz. %	41.69%	180.46%	140.03%	89.18%	42.67%	137.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	398,548	277,404	216,186	64,508	40,337	34,421	279,603	26.68%
YoY %	43.67%	28.32%	235.13%	59.92%	17.19%	-87.69%	-	-
Horiz. %	142.54%	99.21%	77.32%	23.07%	14.43%	12.31%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Equity
Net Worth	398,548	277,404	216,186	64,508	40,337	34,421	279,603	26.68%
YoY %	43.67%	28.32%	235.13%	59.92%	17.19%	-87.69%	-	-
Horiz. %	142.54%	99.21%	77.32%	23.07%	14.43%	12.31%	100.00%	-
NOSH	781,467	674,621	673,479	614,362	607,499	564,282	595,407	19.89%
YoY %	15.84%	0.17%	9.62%	1.13%	7.66%	-5.23%	-	-
Horiz. %	131.25%	113.30%	113.11%	103.18%	102.03%	94.77%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Ratio Analysis
NP Margin	7.58%	15.52%	9.62%	4.07%	-6.95%	13.71%	10.93%	-
YoY %	-51.16%	61.33%	136.36%	158.56%	-150.69%	25.43%	-	-
Horiz. %	69.35%	141.99%	88.01%	37.24%	-63.59%	125.43%	100.00%	-
ROE	2.14%	28.94%	17.10%	14.19%	-16.87%	163.40%	11.22%	-
YoY %	-92.61%	69.24%	20.51%	184.11%	-110.32%	1,356.33%	-	-
Horiz. %	19.07%	257.93%	152.41%	126.47%	-150.36%	1,456.33%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Per Share
RPS	14.45	79.26	57.58	37.87	16.44	70.83	47.20	-54.60%
YoY %	-81.77%	37.65%	52.05%	130.35%	-76.79%	50.06%	-	-
Horiz. %	30.61%	167.92%	121.99%	80.23%	34.83%	150.06%	100.00%	-
EPS	1.09	11.30	5.49	1.49	-1.12	10.00	5.27	-65.05%
YoY %	-90.35%	105.83%	268.46%	233.04%	-111.20%	89.75%	-	-
Horiz. %	20.68%	214.42%	104.17%	28.27%	-21.25%	189.75%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.51	0.4112	0.321	0.105	0.0664	0.061	0.4696	5.66%
YoY %	24.03%	28.10%	205.71%	58.13%	8.85%	-87.01%	-	-
Horiz. %	108.60%	87.56%	68.36%	22.36%	14.14%	12.99%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 613,769
RPS	10.18	48.21	34.96	20.98	9.00	36.03	25.34	-45.58%
YoY %	-78.88%	37.90%	66.63%	133.11%	-75.02%	42.19%	-	-
Horiz. %	40.17%	190.25%	137.96%	82.79%	35.52%	142.19%	100.00%	-
EPS	0.77	7.24	3.33	0.83	-0.61	5.07	2.83	-58.04%
YoY %	-89.36%	117.42%	301.20%	236.07%	-112.03%	79.15%	-	-
Horiz. %	27.21%	255.83%	117.67%	29.33%	-21.55%	179.15%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.3593	0.2501	0.1949	0.0582	0.0364	0.031	0.2521	26.67%
YoY %	43.66%	28.32%	234.88%	59.89%	17.42%	-87.70%	-	-
Horiz. %	142.52%	99.21%	77.31%	23.09%	14.44%	12.30%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	-
Price	2.48	2.50	1.91	1.62	1.80	1.70	1.60	-
P/RPS	17.16	3.15	3.32	4.28	10.95	2.40	3.39	195.10%
YoY %	444.76%	-5.12%	-22.43%	-60.91%	356.25%	-29.20%	-	-
Horiz. %	506.19%	92.92%	97.94%	126.25%	323.01%	70.80%	100.00%	-
P/EPS	227.52	21.01	34.79	108.72	-160.71	17.06	30.36	283.42%
YoY %	982.91%	-39.61%	-68.00%	167.65%	-1,042.03%	-43.81%	-	-
Horiz. %	749.41%	69.20%	114.59%	358.10%	-529.35%	56.19%	100.00%	-
EY	0.44	4.76	2.87	0.92	-0.62	5.86	3.29	-73.88%
YoY %	-90.76%	65.85%	211.96%	248.39%	-110.58%	78.12%	-	-
Horiz. %	13.37%	144.68%	87.23%	27.96%	-18.84%	178.12%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	4.86	6.08	5.95	15.43	27.11	27.87	3.41	26.67%
YoY %	-20.07%	2.18%	-61.44%	-43.08%	-2.73%	717.30%	-	-
Horiz. %	142.52%	178.30%	174.49%	452.49%	795.01%	817.30%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	18/05/07	28/02/07	29/11/06	30/08/06	19/06/06	02/03/06	01/12/05	-
Price	2.64	2.40	2.53	1.72	1.60	1.85	1.63	-
P/RPS	18.27	3.03	4.39	4.54	9.73	2.61	3.45	204.12%
YoY %	502.97%	-30.98%	-3.30%	-53.34%	272.80%	-24.35%	-	-
Horiz. %	529.57%	87.83%	127.25%	131.59%	282.03%	75.65%	100.00%	-
P/EPS	242.20	20.17	46.08	115.44	-142.86	18.56	30.93	294.82%
YoY %	1,100.79%	-56.23%	-60.08%	180.81%	-869.72%	-39.99%	-	-
Horiz. %	783.06%	65.21%	148.98%	373.23%	-461.88%	60.01%	100.00%	-
EY	0.41	4.96	2.17	0.87	-0.70	5.39	3.23	-74.77%
YoY %	-91.73%	128.57%	149.43%	224.29%	-112.99%	66.87%	-	-
Horiz. %	12.69%	153.56%	67.18%	26.93%	-21.67%	166.87%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	5.18	5.84	7.88	16.38	24.10	30.33	3.47	30.64%
YoY %	-11.30%	-25.89%	-51.89%	-32.03%	-20.54%	774.06%	-	-
Horiz. %	149.28%	168.30%	227.09%	472.05%	694.52%	874.06%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos