[MEDIA] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 54.74%
YoY- 74.16%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 212,321 167,112 112,911 146,893 155,108 132,817 99,871 65.26%
PBT 58,697 31,844 11,219 54,263 32,503 23,719 -4,754 -
Tax -13,717 -6,816 -2,661 -8,559 -4,516 -7,307 -2,188 239.61%
NP 44,980 25,028 8,558 45,704 27,987 16,412 -6,942 -
-
NP to SH 44,980 25,068 8,518 43,308 27,987 15,958 -6,804 -
-
Tax Rate 23.37% 21.40% 23.72% 15.77% 13.89% 30.81% - -
Total Cost 167,341 142,084 104,353 101,189 127,121 116,405 106,813 34.85%
-
Net Worth 483,269 448,967 398,548 278,221 215,957 64,445 40,337 422.79%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 483,269 448,967 398,548 278,221 215,957 64,445 40,337 422.79%
NOSH 816,333 806,045 781,467 676,609 672,764 613,769 607,499 21.75%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 21.18% 14.98% 7.58% 31.11% 18.04% 12.36% -6.95% -
ROE 9.31% 5.58% 2.14% 15.57% 12.96% 24.76% -16.87% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 26.01 20.73 14.45 21.71 23.06 21.64 16.44 35.73%
EPS 5.51 3.11 1.09 6.10 4.16 2.60 -1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.592 0.557 0.51 0.4112 0.321 0.105 0.0664 329.39%
Adjusted Per Share Value based on latest NOSH - 676,609
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 19.14 15.07 10.18 13.24 13.98 11.97 9.00 65.29%
EPS 4.06 2.26 0.77 3.90 2.52 1.44 -0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4357 0.4048 0.3593 0.2508 0.1947 0.0581 0.0364 422.47%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.85 3.02 2.48 2.50 1.91 1.62 1.80 -
P/RPS 10.96 14.57 17.16 11.52 8.28 7.49 10.95 0.06%
P/EPS 51.72 97.11 227.52 39.06 45.91 62.31 -160.71 -
EY 1.93 1.03 0.44 2.56 2.18 1.60 -0.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.81 5.42 4.86 6.08 5.95 15.43 27.11 -68.39%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 15/11/07 24/08/07 18/05/07 28/02/07 29/11/06 30/08/06 19/06/06 -
Price 2.80 2.68 2.64 2.40 2.53 1.72 1.60 -
P/RPS 10.77 12.93 18.27 11.05 10.97 7.95 9.73 6.99%
P/EPS 50.82 86.17 242.20 37.50 60.82 66.15 -142.86 -
EY 1.97 1.16 0.41 2.67 1.64 1.51 -0.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.73 4.81 5.18 5.84 7.88 16.38 24.10 -66.19%

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