[MEDIA] YoY Cumulative 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- 294.29%

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
Cumulative Result
Revenue	718,619	319,179	358,128	280,023	232,688	171,968	139,349	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	121,591	14,578	59,899	43,063	19,052	17,619	12,177	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	-34,809	-39,126	-12,119	-9,477	-9,582	-5,244	-1,533	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	86,782	-24,548	47,780	33,586	9,470	12,375	10,644	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	82,225	-14,775	47,780	33,586	9,154	12,527	10,644	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	631,837	343,727	310,348	246,437	223,218	159,593	128,705	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	7.75%	-2.78%	8.54%	7.47%	14.19%	5.21%	4.94%	-
YoY %	378.78%	-132.55%	14.32%	-47.36%	172.36%	5.47%	-	-
Horiz. %	156.88%	-56.28%	172.87%	151.21%	287.25%	105.47%	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	73.59	37.37	42.12	34.68	37.87	31.85	25.79	19.08%
YoY %	96.92%	-11.28%	21.45%	-8.42%	18.90%	23.50%	-	-
Horiz. %	285.34%	144.90%	163.32%	134.47%	146.84%	123.50%	100.00%	-
EPS	8.42	-1.73	5.62	4.16	1.49	2.32	1.97	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	65.72	29.19	32.75	25.61	21.28	15.73	12.74	31.43%
YoY %	125.15%	-10.87%	27.88%	20.35%	35.28%	23.47%	-	-
Horiz. %	515.86%	229.12%	257.06%	201.02%	167.03%	123.47%	100.00%	-
EPS	7.52	-1.35	4.37	3.07	0.84	1.15	0.97	40.66%
YoY %	657.04%	-130.89%	42.35%	265.48%	-26.96%	18.56%	-	-
Horiz. %	775.26%	-139.18%	450.52%	316.49%	86.60%	118.56%	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	0.9706	0.4853	0.5116	0.4112	0.059	0.2199	0.1972	30.40%
YoY %	100.00%	-5.14%	24.42%	596.95%	-73.17%	11.51%	-	-
Horiz. %	492.19%	246.10%	259.43%	208.52%	29.92%	111.51%	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	2.87	3.24	4.30	8.71	4.28	5.18	6.05	-11.68%
YoY %	-11.42%	-24.65%	-50.63%	103.50%	-17.37%	-14.38%	-	-
Horiz. %	47.44%	53.55%	71.07%	143.97%	70.74%	85.62%	100.00%	-
P/EPS	25.06	-69.94	32.21	72.60	108.72	71.12	79.19	-17.44%
YoY %	135.83%	-317.14%	-55.63%	-33.22%	52.87%	-10.19%	-	-
Horiz. %	31.65%	-88.32%	40.67%	91.68%	137.29%	89.81%	100.00%	-
EY	3.99	-1.43	3.10	1.38	0.92	1.41	1.26	21.17%
YoY %	379.02%	-146.13%	124.64%	50.00%	-34.75%	11.90%	-	-
Horiz. %	316.67%	-113.49%	246.03%	109.52%	73.02%	111.90%	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	2.88	3.96	3.80	7.73	4.54	4.93	5.78	-10.95%
YoY %	-27.27%	4.21%	-50.84%	70.26%	-7.91%	-14.71%	-	-
Horiz. %	49.83%	68.51%	65.74%	133.74%	78.55%	85.29%	100.00%	-
P/EPS	25.18	-85.55	28.47	64.42	115.44	67.67	75.63	-16.74%
YoY %	129.43%	-400.49%	-55.81%	-44.20%	70.59%	-10.52%	-	-
Horiz. %	33.29%	-113.12%	37.64%	85.18%	152.64%	89.48%	100.00%	-
EY	3.97	-1.17	3.51	1.55	0.87	1.48	1.32	20.13%
YoY %	439.32%	-133.33%	126.45%	78.16%	-41.22%	12.12%	-	-
Horiz. %	300.76%	-88.64%	265.91%	117.42%	65.91%	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