[MEDIA] QoQ 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- 75.38%
YoY- 48.46%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 167,112 112,911 146,893 155,108 132,817 99,871 118,673 25.71%
PBT 31,844 11,219 54,263 32,503 23,719 -4,754 22,739 25.24%
Tax -6,816 -2,661 -8,559 -4,516 -7,307 -2,188 1,345 -
NP 25,028 8,558 45,704 27,987 16,412 -6,942 24,084 2.60%
-
NP to SH 25,068 8,518 43,308 27,987 15,958 -6,804 24,867 0.53%
-
Tax Rate 21.40% 23.72% 15.77% 13.89% 30.81% - -5.91% -
Total Cost 142,084 104,353 101,189 127,121 116,405 106,813 94,589 31.25%
-
Net Worth 448,967 398,548 278,221 215,957 64,445 40,337 34,390 457.05%
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 448,967 398,548 278,221 215,957 64,445 40,337 34,390 457.05%
NOSH 806,045 781,467 676,609 672,764 613,769 607,499 563,782 26.99%
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 14.98% 7.58% 31.11% 18.04% 12.36% -6.95% 20.29% -
ROE 5.58% 2.14% 15.57% 12.96% 24.76% -16.87% 72.31% -
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 20.73 14.45 21.71 23.06 21.64 16.44 21.05 -1.01%
EPS 3.11 1.09 6.10 4.16 2.60 -1.12 4.40 -20.70%
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 15.07 10.18 13.24 13.98 11.97 9.00 10.70 25.72%
EPS 2.26 0.77 3.90 2.52 1.44 -0.61 2.24 0.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4048 0.3593 0.2508 0.1947 0.0581 0.0364 0.031 457.13%
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 14.57 17.16 11.52 8.28 7.49 10.95 8.08 48.30%
P/EPS 97.11 227.52 39.06 45.91 62.31 -160.71 38.54 85.48%
EY 1.03 0.44 2.56 2.18 1.60 -0.62 2.59 -46.01%
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 12.93 18.27 11.05 10.97 7.95 9.73 8.79 29.43%
P/EPS 86.17 242.20 37.50 60.82 66.15 -142.86 41.94 61.82%
EY 1.16 0.41 2.67 1.64 1.51 -0.70 2.38 -38.14%
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