[MEDIA] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 133.92%
YoY- 112.49%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,135,372 525,531 572,365 492,344 387,796 281,016 227,383 30.72%
PBT 215,927 64,221 107,066 101,760 51,388 41,578 24,861 43.34%
Tax -55,464 -77,390 -25,692 -23,194 -14,098 -10,868 -2,096 72.58%
NP 160,463 -13,169 81,374 78,566 37,290 30,710 22,765 38.44%
-
NP to SH 154,094 2,487 81,374 78,566 36,974 31,378 22,765 37.51%
-
Tax Rate 25.69% 120.51% 24.00% 22.79% 27.43% 26.14% 8.43% -
Total Cost 974,909 538,700 490,991 413,778 350,506 250,306 204,618 29.70%
-
Net Worth 1,145,162 508,119 546,392 483,483 216,186 279,603 221,269 31.50%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 39,410 - - - - - - -
Div Payout % 25.58% - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,145,162 508,119 546,392 483,483 216,186 279,603 221,269 31.50%
NOSH 985,255 857,586 847,645 816,694 673,479 595,407 540,736 10.51%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 14.13% -2.51% 14.22% 15.96% 9.62% 10.93% 10.01% -
ROE 13.46% 0.49% 14.89% 16.25% 17.10% 11.22% 10.29% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 115.24 61.28 67.52 60.28 57.58 47.20 42.05 18.28%
EPS 15.64 0.29 9.60 9.62 5.49 5.27 4.21 24.43%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1623 0.5925 0.6446 0.592 0.321 0.4696 0.4092 18.99%
Adjusted Per Share Value based on latest NOSH - 816,333
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 102.36 47.38 51.60 44.39 34.96 25.34 20.50 30.72%
EPS 13.89 0.22 7.34 7.08 3.33 2.83 2.05 37.53%
DPS 3.55 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0324 0.4581 0.4926 0.4359 0.1949 0.2521 0.1995 31.50%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.16 1.61 1.31 2.85 1.91 1.60 1.66 -
P/RPS 1.87 2.63 1.94 4.73 3.32 3.39 3.95 -11.71%
P/EPS 13.81 555.17 13.65 29.63 34.79 30.36 39.43 -16.03%
EY 7.24 0.18 7.33 3.38 2.87 3.29 2.54 19.06%
DY 1.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 2.72 2.03 4.81 5.95 3.41 4.06 -12.19%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 16/11/10 26/11/09 24/11/08 15/11/07 29/11/06 01/12/05 29/11/04 -
Price 2.22 1.74 0.93 2.80 2.53 1.63 1.76 -
P/RPS 1.93 2.84 1.38 4.64 4.39 3.45 4.19 -12.11%
P/EPS 14.19 600.00 9.69 29.11 46.08 30.93 41.81 -16.47%
EY 7.05 0.17 10.32 3.44 2.17 3.23 2.39 19.74%
DY 1.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 2.94 1.44 4.73 7.88 3.47 4.30 -12.64%

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