[MEDIA] YoY Cumulative 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- -89.39%
YoY- 225.19%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 323,672 141,177 159,586 112,911 99,871 77,980 61,450 31.88%
PBT 58,667 -9,359 22,484 11,219 -4,754 6,969 8,475 38.03%
Tax -11,792 38,290 -5,421 -2,661 -2,188 -1,818 -1,461 41.60%
NP 46,875 28,931 17,063 8,558 -6,942 5,151 7,014 37.22%
-
NP to SH 45,572 -23,231 17,063 8,518 -6,804 5,284 7,014 36.58%
-
Tax Rate 20.10% - 24.11% 23.72% - 26.09% 17.24% -
Total Cost 276,797 112,246 142,523 104,353 106,813 72,829 54,436 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 0.04% -1.89% 2.93% 2.14% -16.87% 2.23% 3.34% -
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 33.17 7.05 18.80 14.45 16.44 14.46 11.39 19.49%
EPS 4.67 -2.72 2.01 1.09 -1.12 0.98 1.30 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 29.18 12.73 14.39 10.18 9.00 7.03 5.54 31.88%
EPS 4.11 -2.09 1.54 0.77 -0.61 0.48 0.63 36.67%
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 6.48 13.90 12.02 17.16 10.95 10.03 15.72 -13.72%
P/EPS 46.04 -84.48 112.44 227.52 -160.71 147.96 137.69 -16.68%
EY 2.17 -1.18 0.89 0.44 -0.62 0.68 0.73 19.90%
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 6.30 19.01 12.34 18.27 9.73 11.27 14.66 -13.12%
P/EPS 44.75 -115.52 115.42 242.20 -142.86 166.33 128.46 -16.11%
EY 2.23 -0.87 0.87 0.41 -0.70 0.60 0.78 19.12%
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