[MEDIA] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
19-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -21.49%
YoY- 23.0%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 534,689 506,469 460,409 421,579 399,688 382,033 361,019 29.83%
PBT 105,731 74,207 65,663 52,594 64,317 66,149 54,874 54.65%
Tax -22,570 -12,666 -13,775 -9,893 -9,523 -19,905 -15,361 29.15%
NP 83,161 61,541 51,888 42,701 54,794 46,244 39,513 64.00%
-
NP to SH 80,449 62,008 52,872 44,157 56,245 46,244 39,513 60.43%
-
Tax Rate 21.35% 17.07% 20.98% 18.81% 14.81% 30.09% 27.99% -
Total Cost 451,528 444,928 408,521 378,878 344,894 335,789 321,506 25.33%
-
Net Worth 278,221 215,957 64,445 40,337 34,390 279,256 240,694 10.11%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 278,221 215,957 64,445 40,337 34,390 279,256 240,694 10.11%
NOSH 676,609 672,764 613,769 607,499 563,782 594,668 540,522 16.10%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 15.55% 12.15% 11.27% 10.13% 13.71% 12.10% 10.94% -
ROE 28.92% 28.71% 82.04% 109.47% 163.55% 16.56% 16.42% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 79.02 75.28 75.01 69.40 70.89 64.24 66.79 11.82%
EPS 11.89 9.22 8.61 7.27 9.98 7.78 7.31 38.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4112 0.321 0.105 0.0664 0.061 0.4696 0.4453 -5.15%
Adjusted Per Share Value based on latest NOSH - 607,499
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 48.90 46.32 42.10 38.55 36.55 34.94 33.01 29.85%
EPS 7.36 5.67 4.83 4.04 5.14 4.23 3.61 60.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2544 0.1975 0.0589 0.0369 0.0314 0.2554 0.2201 10.10%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.50 1.91 1.62 1.80 1.70 1.60 1.65 -
P/RPS 3.16 2.54 2.16 2.59 2.40 2.49 2.47 17.79%
P/EPS 21.03 20.72 18.81 24.76 17.04 20.57 22.57 -4.58%
EY 4.76 4.83 5.32 4.04 5.87 4.86 4.43 4.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.08 5.95 15.43 27.11 27.87 3.41 3.71 38.87%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 29/11/06 30/08/06 19/06/06 02/03/06 01/12/05 19/08/05 -
Price 2.40 2.53 1.72 1.60 1.85 1.63 1.57 -
P/RPS 3.04 3.36 2.29 2.31 2.61 2.54 2.35 18.66%
P/EPS 20.18 27.45 19.97 22.01 18.54 20.96 21.48 -4.06%
EY 4.95 3.64 5.01 4.54 5.39 4.77 4.66 4.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.84 7.88 16.38 24.10 30.33 3.47 3.53 39.75%

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