[MEDIA] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 303.91%
YoY- 17.83%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 280,023 112,911 534,689 387,796 232,688 99,871 399,689 -21.16%
PBT 43,063 11,219 105,651 51,388 19,052 -4,754 64,317 -23.52%
Tax -9,477 -2,661 -22,657 -14,098 -9,582 -2,188 -9,523 -0.32%
NP 33,586 8,558 82,994 37,290 9,470 -6,942 54,794 -27.90%
-
NP to SH 33,586 8,518 80,282 36,974 9,154 -6,804 56,245 -29.15%
-
Tax Rate 22.01% 23.72% 21.45% 27.43% 50.29% - 14.81% -
Total Cost 246,437 104,353 451,695 350,506 223,218 106,813 344,895 -20.12%
-
Net Worth 449,697 398,548 277,404 216,186 64,508 40,337 34,421 457.32%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 449,697 398,548 277,404 216,186 64,508 40,337 34,421 457.32%
NOSH 807,355 781,467 674,621 673,479 614,362 607,499 564,282 27.05%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 11.99% 7.58% 15.52% 9.62% 4.07% -6.95% 13.71% -
ROE 7.47% 2.14% 28.94% 17.10% 14.19% -16.87% 163.40% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 34.68 14.45 79.26 57.58 37.87 16.44 70.83 -37.95%
EPS 4.16 1.09 11.30 5.49 1.49 -1.12 10.00 -44.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.557 0.51 0.4112 0.321 0.105 0.0664 0.061 338.64%
Adjusted Per Share Value based on latest NOSH - 672,764
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 25.61 10.33 48.90 35.46 21.28 9.13 36.55 -21.16%
EPS 3.07 0.78 7.34 3.38 0.84 -0.62 5.14 -29.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4112 0.3645 0.2537 0.1977 0.059 0.0369 0.0315 457.02%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.02 2.48 2.50 1.91 1.62 1.80 1.70 -
P/RPS 8.71 17.16 3.15 3.32 4.28 10.95 2.40 136.71%
P/EPS 72.60 227.52 21.01 34.79 108.72 -160.71 17.06 163.30%
EY 1.38 0.44 4.76 2.87 0.92 -0.62 5.86 -61.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.42 4.86 6.08 5.95 15.43 27.11 27.87 -66.53%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 18/05/07 28/02/07 29/11/06 30/08/06 19/06/06 02/03/06 -
Price 2.68 2.64 2.40 2.53 1.72 1.60 1.85 -
P/RPS 7.73 18.27 3.03 4.39 4.54 9.73 2.61 106.64%
P/EPS 64.42 242.20 20.17 46.08 115.44 -142.86 18.56 129.76%
EY 1.55 0.41 4.96 2.17 0.87 -0.70 5.39 -56.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.81 5.18 5.84 7.88 16.38 24.10 30.33 -70.79%

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