[MEDIA] YoY 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- 194.29%
YoY- 57.09%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 394,947 178,002 198,542 167,112 132,817 93,987 77,900 31.05%
PBT 62,924 23,937 37,414 31,844 23,719 10,650 3,703 60.30%
Tax -23,017 -19,554 -6,698 -6,816 -7,307 -3,425 -72 161.37%
NP 39,907 4,383 30,716 25,028 16,412 7,225 3,631 49.08%
-
NP to SH 36,653 8,456 30,716 25,068 15,958 7,243 3,631 46.98%
-
Tax Rate 36.58% 81.69% 17.90% 21.40% 30.81% 32.16% 1.94% -
Total Cost 355,040 173,619 167,826 142,084 116,405 86,762 74,269 29.77%
-
Net Worth 1,062,350 530,763 559,950 448,967 64,445 240,694 216,288 30.36%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,062,350 530,763 559,950 448,967 64,445 240,694 216,288 30.36%
NOSH 977,413 854,141 850,858 806,045 613,769 540,522 541,940 10.32%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 10.10% 2.46% 15.47% 14.98% 12.36% 7.69% 4.66% -
ROE 3.45% 1.59% 5.49% 5.58% 24.76% 3.01% 1.68% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 40.41 20.84 23.33 20.73 21.64 17.39 14.37 18.79%
EPS 3.75 0.99 3.61 3.11 2.60 1.34 0.67 33.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0869 0.6214 0.6581 0.557 0.105 0.4453 0.3991 18.16%
Adjusted Per Share Value based on latest NOSH - 806,045
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 36.12 16.28 18.16 15.28 12.15 8.59 7.12 31.06%
EPS 3.35 0.77 2.81 2.29 1.46 0.66 0.33 47.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9715 0.4854 0.5121 0.4106 0.0589 0.2201 0.1978 30.36%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
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 5.22 5.81 7.76 14.57 7.49 9.49 10.85 -11.47%
P/EPS 56.27 122.22 50.14 97.11 62.31 123.13 232.84 -21.06%
EY 1.78 0.82 1.99 1.03 1.60 0.81 0.43 26.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.95 2.75 5.42 15.43 3.71 3.91 -11.01%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
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 5.25 7.10 6.86 12.93 7.95 9.03 10.37 -10.72%
P/EPS 56.53 149.49 44.32 86.17 66.15 117.16 222.39 -20.40%
EY 1.77 0.67 2.26 1.16 1.51 0.85 0.45 25.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 2.38 2.43 4.81 16.38 3.53 3.73 -10.24%

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