[MEDIA] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock

[MEDIA] MEDIA PRIMA BHD

Announcement Date

24-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 97.15%

YoY- 266.9%

Quarter Report

MEDIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annualized Quarter Result
Revenue	1,437,238	638,358	716,256	560,046	465,376	343,936	278,698	31.42%
YoY %	125.15%	-10.88%	27.89%	20.34%	35.31%	23.41%	-	-
Horiz. %	515.70%	229.05%	257.00%	200.95%	166.98%	123.41%	100.00%	-
PBT	243,182	29,156	119,798	86,126	38,104	35,238	24,354	46.71%
YoY %	734.07%	-75.66%	39.10%	126.03%	8.13%	44.69%	-	-
Horiz. %	998.53%	119.72%	491.90%	353.64%	156.46%	144.69%	100.00%	-
Tax	-69,618	-78,252	-24,238	-18,954	-19,164	-10,488	-3,066	68.23%
YoY %	11.03%	-222.85%	-27.88%	1.10%	-82.72%	-242.07%	-	-
Horiz. %	2,270.65%	2,552.25%	790.54%	618.20%	625.05%	342.07%	100.00%	-
NP	173,564	-49,096	95,560	67,172	18,940	24,750	21,288	41.84%
YoY %	453.52%	-151.38%	42.26%	254.66%	-23.47%	16.26%	-	-
Horiz. %	815.31%	-230.63%	448.89%	315.54%	88.97%	116.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	164,450	-29,550	95,560	67,172	18,308	25,054	21,288	40.57%
YoY %	656.51%	-130.92%	42.26%	266.90%	-26.93%	17.69%	-	-
Horiz. %	772.50%	-138.81%	448.89%	315.54%	86.00%	117.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.63%	268.39%	20.23%	22.01%	50.29%	29.76%	12.59%	-
YoY %	-89.33%	1,226.69%	-8.09%	-56.23%	68.99%	136.38%	-	-
Horiz. %	227.40%	2,131.77%	160.68%	174.82%	399.44%	236.38%	100.00%	-
Total Cost	1,263,674	687,454	620,696	492,874	446,436	319,186	257,410	30.35%
YoY %	83.82%	10.76%	25.93%	10.40%	39.87%	24.00%	-	-
Horiz. %	490.92%	267.07%	241.13%	191.47%	173.43%	124.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,061,405	530,704	559,502	449,697	64,508	240,442	215,635	30.40%
YoY %	100.00%	-5.15%	24.42%	597.12%	-73.17%	11.50%	-	-
Horiz. %	492.22%	246.11%	259.47%	208.55%	29.92%	111.50%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	1,061,405	530,704	559,502	449,697	64,508	240,442	215,635	30.40%
YoY %	100.00%	-5.15%	24.42%	597.12%	-73.17%	11.50%	-	-
Horiz. %	492.22%	246.11%	259.47%	208.55%	29.92%	111.50%	100.00%	-
NOSH	976,543	854,046	850,177	807,355	614,362	539,956	540,304	10.36%
YoY %	14.34%	0.46%	5.30%	31.41%	13.78%	-0.06%	-	-
Horiz. %	180.74%	158.07%	157.35%	149.43%	113.71%	99.94%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	12.08%	-7.69%	13.34%	11.99%	4.07%	7.20%	7.64%	-
YoY %	257.09%	-157.65%	11.26%	194.59%	-43.47%	-5.76%	-	-
Horiz. %	158.12%	-100.65%	174.61%	156.94%	53.27%	94.24%	100.00%	-
ROE	15.49%	-5.57%	17.08%	14.94%	28.38%	10.42%	9.87%	-
YoY %	378.10%	-132.61%	14.32%	-47.36%	172.36%	5.57%	-	-
Horiz. %	156.94%	-56.43%	173.05%	151.37%	287.54%	105.57%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	147.18	74.75	84.25	69.37	75.75	63.70	51.58	19.08%
YoY %	96.90%	-11.28%	21.45%	-8.42%	18.92%	23.50%	-	-
Horiz. %	285.34%	144.92%	163.34%	134.49%	146.86%	123.50%	100.00%	-
EPS	16.84	-3.46	11.24	8.32	2.98	4.64	3.94	27.37%
YoY %	586.71%	-130.78%	35.10%	179.19%	-35.78%	17.77%	-	-
Horiz. %	427.41%	-87.82%	285.28%	211.17%	75.63%	117.77%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.0869	0.6214	0.6581	0.557	0.105	0.4453	0.3991	18.16%
YoY %	74.91%	-5.58%	18.15%	430.48%	-76.42%	11.58%	-	-
Horiz. %	272.34%	155.70%	164.90%	139.56%	26.31%	111.58%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 806,045
RPS	129.58	57.55	64.57	50.49	41.96	31.01	25.13	31.42%
YoY %	125.16%	-10.87%	27.89%	20.33%	35.31%	23.40%	-	-
Horiz. %	515.64%	229.01%	256.94%	200.92%	166.97%	123.40%	100.00%	-
EPS	14.83	-2.66	8.62	6.06	1.65	2.26	1.92	40.57%
YoY %	657.52%	-130.86%	42.24%	267.27%	-26.99%	17.71%	-	-
Horiz. %	772.40%	-138.54%	448.96%	315.62%	85.94%	117.71%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.9569	0.4785	0.5044	0.4054	0.0582	0.2168	0.1944	30.40%
YoY %	99.98%	-5.13%	24.42%	596.56%	-73.15%	11.52%	-	-
Horiz. %	492.23%	246.14%	259.47%	208.54%	29.94%	111.52%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	2.11	1.21	1.81	3.02	1.62	1.65	1.56	-
P/RPS	1.43	1.62	2.15	4.35	2.14	2.59	3.02	-11.70%
YoY %	-11.73%	-24.65%	-50.57%	103.27%	-17.37%	-14.24%	-	-
Horiz. %	47.35%	53.64%	71.19%	144.04%	70.86%	85.76%	100.00%	-
P/EPS	12.53	-34.97	16.10	36.30	54.36	35.56	39.59	-17.44%
YoY %	135.83%	-317.20%	-55.65%	-33.22%	52.87%	-10.18%	-	-
Horiz. %	31.65%	-88.33%	40.67%	91.69%	137.31%	89.82%	100.00%	-
EY	7.98	-2.86	6.21	2.75	1.84	2.81	2.53	21.09%
YoY %	379.02%	-146.05%	125.82%	49.46%	-34.52%	11.07%	-	-
Horiz. %	315.42%	-113.04%	245.45%	108.70%	72.73%	111.07%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.94	1.95	2.75	5.42	15.43	3.71	3.91	-11.01%
YoY %	-0.51%	-29.09%	-49.26%	-64.87%	315.90%	-5.12%	-	-
Horiz. %	49.62%	49.87%	70.33%	138.62%	394.63%	94.88%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	24/08/10	28/08/09	28/08/08	24/08/07	30/08/06	19/08/05	27/08/04	-
Price	2.12	1.48	1.60	2.68	1.72	1.57	1.49	-
P/RPS	1.44	1.98	1.90	3.86	2.27	2.46	2.89	-10.95%
YoY %	-27.27%	4.21%	-50.78%	70.04%	-7.72%	-14.88%	-	-
Horiz. %	49.83%	68.51%	65.74%	133.56%	78.55%	85.12%	100.00%	-
P/EPS	12.59	-42.77	14.23	32.21	57.72	33.84	37.82	-16.74%
YoY %	129.44%	-400.56%	-55.82%	-44.20%	70.57%	-10.52%	-	-
Horiz. %	33.29%	-113.09%	37.63%	85.17%	152.62%	89.48%	100.00%	-
EY	7.94	-2.34	7.02	3.10	1.73	2.96	2.64	20.13%
YoY %	439.32%	-133.33%	126.45%	79.19%	-41.55%	12.12%	-	-
Horiz. %	300.76%	-88.64%	265.91%	117.42%	65.53%	112.12%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.95	2.38	2.43	4.81	16.38	3.53	3.73	-10.24%
YoY %	-18.07%	-2.06%	-49.48%	-70.63%	364.02%	-5.36%	-	-
Horiz. %	52.28%	63.81%	65.15%	128.95%	439.14%	94.64%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos