[MEDIA] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
19-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -21.49%
YoY- 23.0%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 762,881 738,014 547,729 421,579 344,932 147,266 57,433 53.83%
PBT 127,421 160,360 121,704 52,594 47,927 11,284 -12,741 -
Tax -25,251 -34,415 -23,043 -9,893 -12,026 -1,636 40 -
NP 102,170 125,945 98,661 42,701 35,901 9,648 -12,701 -
-
NP to SH 45,729 125,985 95,771 44,157 35,901 9,648 -12,701 -
-
Tax Rate 19.82% 21.46% 18.93% 18.81% 25.09% 14.50% - -
Total Cost 660,711 612,069 449,068 378,878 309,031 137,618 70,134 45.27%
-
Net Worth 1,227,437 583,028 398,548 40,337 236,701 209,934 0 -
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 56,633 75,318 - - - - - -
Div Payout % 123.85% 59.78% - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 1,227,437 583,028 398,548 40,337 236,701 209,934 0 -
NOSH 2,002,672 848,905 781,467 607,499 539,183 539,538 170,254 50.74%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 13.39% 17.07% 18.01% 10.13% 10.41% 6.55% -22.11% -
ROE 3.73% 21.61% 24.03% 109.47% 15.17% 4.60% 0.00% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 38.09 86.94 70.09 69.40 63.97 27.29 33.73 2.04%
EPS 2.28 14.84 12.26 7.27 6.66 1.79 -7.46 -
DPS 2.83 8.87 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6129 0.6868 0.51 0.0664 0.439 0.3891 0.00 -
Adjusted Per Share Value based on latest NOSH - 607,499
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 69.76 67.49 50.09 38.55 31.54 13.47 5.25 53.84%
EPS 4.18 11.52 8.76 4.04 3.28 0.88 -1.16 -
DPS 5.18 6.89 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1225 0.5332 0.3645 0.0369 0.2165 0.192 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.98 2.26 2.48 1.80 1.45 1.79 0.69 -
P/RPS 2.57 2.60 3.54 2.59 2.27 6.56 2.05 3.83%
P/EPS 42.92 15.23 20.24 24.76 21.78 100.10 -9.25 -
EY 2.33 6.57 4.94 4.04 4.59 1.00 -10.81 -
DY 2.89 3.93 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 3.29 4.86 27.11 3.30 4.60 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 15/05/09 28/05/08 18/05/07 19/06/06 19/05/05 - - -
Price 1.34 2.32 2.64 1.60 1.63 0.00 0.00 -
P/RPS 3.52 2.67 3.77 2.31 2.55 0.00 0.00 -
P/EPS 58.68 15.63 21.54 22.01 24.48 0.00 0.00 -
EY 1.70 6.40 4.64 4.54 4.08 0.00 0.00 -
DY 2.11 3.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 3.38 5.18 24.10 3.71 0.00 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