[MEDIA] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
18-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -80.33%
YoY- 225.19%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 199,157 212,321 167,112 112,911 146,893 155,108 132,817 30.91%
PBT 49,570 58,697 31,844 11,219 54,263 32,503 23,719 63.24%
Tax -10,696 -13,717 -6,816 -2,661 -8,559 -4,516 -7,307 28.83%
NP 38,874 44,980 25,028 8,558 45,704 27,987 16,412 77.41%
-
NP to SH 38,874 44,980 25,068 8,518 43,308 27,987 15,958 80.75%
-
Tax Rate 21.58% 23.37% 21.40% 23.72% 15.77% 13.89% 30.81% -
Total Cost 160,283 167,341 142,084 104,353 101,189 127,121 116,405 23.69%
-
Net Worth 525,365 483,269 448,967 398,548 278,221 215,957 64,445 303.51%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 525,365 483,269 448,967 398,548 278,221 215,957 64,445 303.51%
NOSH 809,874 816,333 806,045 781,467 676,609 672,764 613,769 20.24%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 19.52% 21.18% 14.98% 7.58% 31.11% 18.04% 12.36% -
ROE 7.40% 9.31% 5.58% 2.14% 15.57% 12.96% 24.76% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 24.59 26.01 20.73 14.45 21.71 23.06 21.64 8.86%
EPS 4.80 5.51 3.11 1.09 6.10 4.16 2.60 50.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6487 0.592 0.557 0.51 0.4112 0.321 0.105 235.57%
Adjusted Per Share Value based on latest NOSH - 781,467
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 18.21 19.42 15.28 10.33 13.43 14.18 12.15 30.86%
EPS 3.55 4.11 2.29 0.78 3.96 2.56 1.46 80.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4804 0.4419 0.4106 0.3645 0.2544 0.1975 0.0589 303.64%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.81 2.85 3.02 2.48 2.50 1.91 1.62 -
P/RPS 11.43 10.96 14.57 17.16 11.52 8.28 7.49 32.44%
P/EPS 58.54 51.72 97.11 227.52 39.06 45.91 62.31 -4.06%
EY 1.71 1.93 1.03 0.44 2.56 2.18 1.60 4.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.33 4.81 5.42 4.86 6.08 5.95 15.43 -57.03%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 15/11/07 24/08/07 18/05/07 28/02/07 29/11/06 30/08/06 -
Price 2.40 2.80 2.68 2.64 2.40 2.53 1.72 -
P/RPS 9.76 10.77 12.93 18.27 11.05 10.97 7.95 14.61%
P/EPS 50.00 50.82 86.17 242.20 37.50 60.82 66.15 -16.98%
EY 2.00 1.97 1.16 0.41 2.67 1.64 1.51 20.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.70 4.73 4.81 5.18 5.84 7.88 16.38 -62.80%

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