[MEDIA] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 303.91%
YoY- 17.83%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 525,531 572,365 492,344 387,796 281,016 227,383 0 -
PBT 64,221 107,066 101,760 51,388 41,578 24,861 0 -
Tax -77,390 -25,692 -23,194 -14,098 -10,868 -2,096 0 -
NP -13,169 81,374 78,566 37,290 30,710 22,765 0 -
-
NP to SH 2,487 81,374 78,566 36,974 31,378 22,765 0 -
-
Tax Rate 120.51% 24.00% 22.79% 27.43% 26.14% 8.43% - -
Total Cost 538,700 490,991 413,778 350,506 250,306 204,618 0 -
-
Net Worth 508,119 546,392 483,483 216,186 279,603 221,269 0 -
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 508,119 546,392 483,483 216,186 279,603 221,269 0 -
NOSH 857,586 847,645 816,694 673,479 595,407 540,736 540,734 7.98%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -2.51% 14.22% 15.96% 9.62% 10.93% 10.01% 0.00% -
ROE 0.49% 14.89% 16.25% 17.10% 11.22% 10.29% 0.00% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 61.28 67.52 60.28 57.58 47.20 42.05 0.00 -
EPS 0.29 9.60 9.62 5.49 5.27 4.21 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5925 0.6446 0.592 0.321 0.4696 0.4092 0.00 -
Adjusted Per Share Value based on latest NOSH - 672,764
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 47.38 51.60 44.39 34.96 25.34 20.50 0.00 -
EPS 0.22 7.34 7.08 3.33 2.83 2.05 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4581 0.4926 0.4359 0.1949 0.2521 0.1995 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.61 1.31 2.85 1.91 1.60 1.66 0.22 -
P/RPS 2.63 1.94 4.73 3.32 3.39 3.95 0.00 -
P/EPS 555.17 13.65 29.63 34.79 30.36 39.43 0.00 -
EY 0.18 7.33 3.38 2.87 3.29 2.54 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.72 2.03 4.81 5.95 3.41 4.06 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 24/11/08 15/11/07 29/11/06 01/12/05 29/11/04 - -
Price 1.74 0.93 2.80 2.53 1.63 1.76 0.00 -
P/RPS 2.84 1.38 4.64 4.39 3.45 4.19 0.00 -
P/EPS 600.00 9.69 29.11 46.08 30.93 41.81 0.00 -
EY 0.17 10.32 3.44 2.17 3.23 2.39 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.94 1.44 4.73 7.88 3.47 4.30 0.00 -

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
Post a Comment