[MEDIA] QoQ 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
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 159,586 691,501 492,344 280,023 112,911 534,689 387,796 -44.64%
PBT 22,484 151,330 101,760 43,063 11,219 105,651 51,388 -42.33%
Tax -5,421 -33,890 -23,194 -9,477 -2,661 -22,657 -14,098 -47.09%
NP 17,063 117,440 78,566 33,586 8,558 82,994 37,290 -40.59%
-
NP to SH 17,063 117,440 78,566 33,586 8,518 80,282 36,974 -40.25%
-
Tax Rate 24.11% 22.39% 22.79% 22.01% 23.72% 21.45% 27.43% -
Total Cost 142,523 574,061 413,778 246,437 104,353 451,695 350,506 -45.08%
-
Net Worth 583,028 529,050 483,483 449,697 398,548 277,404 216,186 93.63%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 583,028 529,050 483,483 449,697 398,548 277,404 216,186 93.63%
NOSH 848,905 815,555 816,694 807,355 781,467 674,621 673,479 16.67%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 10.69% 16.98% 15.96% 11.99% 7.58% 15.52% 9.62% -
ROE 2.93% 22.20% 16.25% 7.47% 2.14% 28.94% 17.10% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 18.80 84.79 60.28 34.68 14.45 79.26 57.58 -52.55%
EPS 2.01 14.40 9.62 4.16 1.09 11.30 5.49 -48.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6868 0.6487 0.592 0.557 0.51 0.4112 0.321 65.96%
Adjusted Per Share Value based on latest NOSH - 806,045
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 14.59 63.24 45.02 25.61 10.33 48.90 35.46 -44.65%
EPS 1.56 10.74 7.18 3.07 0.78 7.34 3.38 -40.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5332 0.4838 0.4421 0.4112 0.3645 0.2537 0.1977 93.63%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.26 2.81 2.85 3.02 2.48 2.50 1.91 -
P/RPS 12.02 3.31 4.73 8.71 17.16 3.15 3.32 135.59%
P/EPS 112.44 19.51 29.63 72.60 227.52 21.01 34.79 118.44%
EY 0.89 5.12 3.38 1.38 0.44 4.76 2.87 -54.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.29 4.33 4.81 5.42 4.86 6.08 5.95 -32.60%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 28/02/08 15/11/07 24/08/07 18/05/07 28/02/07 29/11/06 -
Price 2.32 2.40 2.80 2.68 2.64 2.40 2.53 -
P/RPS 12.34 2.83 4.64 7.73 18.27 3.03 4.39 99.04%
P/EPS 115.42 16.67 29.11 64.42 242.20 20.17 46.08 84.33%
EY 0.87 6.00 3.44 1.55 0.41 4.96 2.17 -45.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.38 3.70 4.73 4.81 5.18 5.84 7.88 -43.09%

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