[MEDIA] YoY Annualized 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- -57.56%
YoY- 225.19%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 1,294,688 564,708 638,344 451,644 399,484 311,920 245,800 31.88%
PBT 234,668 -37,436 89,936 44,876 -19,016 27,876 33,900 38.03%
Tax -47,168 153,160 -21,684 -10,644 -8,752 -7,272 -5,844 41.60%
NP 187,500 115,724 68,252 34,232 -27,768 20,604 28,056 37.22%
-
NP to SH 182,288 -92,924 68,252 34,072 -27,216 21,136 28,056 36.58%
-
Tax Rate 20.10% - 24.11% 23.72% - 26.09% 17.24% -
Total Cost 1,107,188 448,984 570,092 417,412 427,252 291,316 217,744 31.11%
-
Net Worth 102,375,987 1,227,437 583,028 398,548 40,337 236,701 209,934 180.42%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 102,375,987 1,227,437 583,028 398,548 40,337 236,701 209,934 180.42%
NOSH 975,845 2,002,672 848,905 781,467 607,499 539,183 539,538 10.37%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 14.48% 20.49% 10.69% 7.58% -6.95% 6.61% 11.41% -
ROE 0.18% -7.57% 11.71% 8.55% -67.47% 8.93% 13.36% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 132.67 28.20 75.20 57.79 65.76 57.85 45.56 19.48%
EPS 18.68 -10.88 8.04 4.36 -4.48 3.92 5.20 23.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 104.91 0.6129 0.6868 0.51 0.0664 0.439 0.3891 154.06%
Adjusted Per Share Value based on latest NOSH - 781,467
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 116.72 50.91 57.55 40.72 36.02 28.12 22.16 31.88%
EPS 16.43 -8.38 6.15 3.07 -2.45 1.91 2.53 36.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 92.298 1.1066 0.5256 0.3593 0.0364 0.2134 0.1893 180.41%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.15 0.98 2.26 2.48 1.80 1.45 1.79 -
P/RPS 1.62 3.48 3.01 4.29 2.74 2.51 3.93 -13.72%
P/EPS 11.51 -21.12 28.11 56.88 -40.18 36.99 34.42 -16.68%
EY 8.69 -4.73 3.56 1.76 -2.49 2.70 2.91 19.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 1.60 3.29 4.86 27.11 3.30 4.60 -59.58%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 19/05/10 15/05/09 28/05/08 18/05/07 19/06/06 19/05/05 19/05/04 -
Price 2.09 1.34 2.32 2.64 1.60 1.63 1.67 -
P/RPS 1.58 4.75 3.09 4.57 2.43 2.82 3.67 -13.09%
P/EPS 11.19 -28.88 28.86 60.55 -35.71 41.58 32.12 -16.10%
EY 8.94 -3.46 3.47 1.65 -2.80 2.40 3.11 19.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 2.19 3.38 5.18 24.10 3.71 4.29 -59.11%

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