Highlights

[MEDIA] QoQ Annualized Quarter Result on 2009-03-31 [#1]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 15-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     -208.02%    YoY -     -236.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 744,029 700,708 638,358 564,708 781,290 763,153 716,256 2.56%
  QoQ % 6.18% 9.77% 13.04% -27.72% 2.38% 6.55% -
  Horiz. % 103.88% 97.83% 89.12% 78.84% 109.08% 106.55% 100.00%
PBT 275,844 85,628 29,156 -37,436 159,264 142,754 119,798 74.11%
  QoQ % 222.14% 193.69% 177.88% -123.51% 11.56% 19.16% -
  Horiz. % 230.26% 71.48% 24.34% -31.25% 132.94% 119.16% 100.00%
Tax -23,988 -103,186 -78,252 153,160 -86,818 -34,256 -24,238 -0.69%
  QoQ % 76.75% -31.86% -151.09% 276.42% -153.44% -41.33% -
  Horiz. % 98.97% 425.72% 322.85% -631.90% 358.19% 141.33% 100.00%
NP 251,856 -17,558 -49,096 115,724 72,446 108,498 95,560 90.47%
  QoQ % 1,534.37% 64.24% -142.43% 59.74% -33.23% 13.54% -
  Horiz. % 263.56% -18.37% -51.38% 121.10% 75.81% 113.54% 100.00%
NP to SH 194,800 3,316 -29,550 -92,924 86,023 108,498 95,560 60.56%
  QoQ % 5,774.55% 111.22% 68.20% -208.02% -20.72% 13.54% -
  Horiz. % 203.85% 3.47% -30.92% -97.24% 90.02% 113.54% 100.00%
Tax Rate 8.70 % 120.51 % 268.39 % - % 54.51 % 24.00 % 20.23 % -42.94%
  QoQ % -92.78% -55.10% 0.00% 0.00% 127.12% 18.64% -
  Horiz. % 43.01% 595.70% 1,326.69% 0.00% 269.45% 118.64% 100.00%
Total Cost 492,173 718,266 687,454 448,984 708,844 654,654 620,696 -14.29%
  QoQ % -31.48% 4.48% 53.11% -36.66% 8.28% 5.47% -
  Horiz. % 79.29% 115.72% 110.76% 72.34% 114.20% 105.47% 100.00%
Net Worth 869,351 508,119 530,704 1,227,437 546,165 546,392 559,502 34.04%
  QoQ % 71.09% -4.26% -56.76% 124.74% -0.04% -2.34% -
  Horiz. % 155.38% 90.82% 94.85% 219.38% 97.62% 97.66% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 85,862 - - - 132,798 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 64.66% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 44.08 % - % - % - % 154.38 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 28.55% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 869,351 508,119 530,704 1,227,437 546,165 546,392 559,502 34.04%
  QoQ % 71.09% -4.26% -56.76% 124.74% -0.04% -2.34% -
  Horiz. % 155.38% 90.82% 94.85% 219.38% 97.62% 97.66% 100.00%
NOSH 857,771 857,586 854,046 2,002,672 845,850 847,645 850,177 0.59%
  QoQ % 0.02% 0.41% -57.35% 136.76% -0.21% -0.30% -
  Horiz. % 100.89% 100.87% 100.46% 235.56% 99.49% 99.70% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 33.85 % -2.51 % -7.69 % 20.49 % 9.27 % 14.22 % 13.34 % 85.72%
  QoQ % 1,448.61% 67.36% -137.53% 121.04% -34.81% 6.60% -
  Horiz. % 253.75% -18.82% -57.65% 153.60% 69.49% 106.60% 100.00%
ROE 22.41 % 0.65 % -5.57 % -7.57 % 15.75 % 19.86 % 17.08 % 19.79%
  QoQ % 3,347.69% 111.67% 26.42% -148.06% -20.69% 16.28% -
  Horiz. % 131.21% 3.81% -32.61% -44.32% 92.21% 116.28% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 86.74 81.71 74.75 28.20 92.37 90.03 84.25 1.96%
  QoQ % 6.16% 9.31% 165.07% -69.47% 2.60% 6.86% -
  Horiz. % 102.96% 96.99% 88.72% 33.47% 109.64% 106.86% 100.00%
EPS 22.71 0.39 -3.46 -10.88 10.17 12.80 11.24 59.62%
  QoQ % 5,723.08% 111.27% 68.20% -206.98% -20.55% 13.88% -
  Horiz. % 202.05% 3.47% -30.78% -96.80% 90.48% 113.88% 100.00%
DPS 10.01 0.00 0.00 0.00 15.70 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 63.76% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.0135 0.5925 0.6214 0.6129 0.6457 0.6446 0.6581 33.25%
  QoQ % 71.05% -4.65% 1.39% -5.08% 0.17% -2.05% -
  Horiz. % 154.00% 90.03% 94.42% 93.13% 98.12% 97.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 67.08 63.17 57.55 50.91 70.44 68.80 64.57 2.57%
  QoQ % 6.19% 9.77% 13.04% -27.73% 2.38% 6.55% -
  Horiz. % 103.89% 97.83% 89.13% 78.84% 109.09% 106.55% 100.00%
EPS 17.56 0.30 -2.66 -8.38 7.76 9.78 8.62 60.49%
  QoQ % 5,753.33% 111.28% 68.26% -207.99% -20.65% 13.46% -
  Horiz. % 203.71% 3.48% -30.86% -97.22% 90.02% 113.46% 100.00%
DPS 7.74 0.00 0.00 0.00 11.97 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 64.66% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.7838 0.4581 0.4785 1.1066 0.4924 0.4926 0.5044 34.05%
  QoQ % 71.10% -4.26% -56.76% 124.74% -0.04% -2.34% -
  Horiz. % 155.39% 90.82% 94.87% 219.39% 97.62% 97.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.6700 1.6100 1.2100 0.9800 1.1100 1.3100 1.8100 -
P/RPS 1.93 1.97 1.62 3.48 1.20 1.46 2.15 -6.93%
  QoQ % -2.03% 21.60% -53.45% 190.00% -17.81% -32.09% -
  Horiz. % 89.77% 91.63% 75.35% 161.86% 55.81% 67.91% 100.00%
P/EPS 7.35 416.38 -34.97 -21.12 10.91 10.23 16.10 -40.63%
  QoQ % -98.23% 1,290.68% -65.58% -293.58% 6.65% -36.46% -
  Horiz. % 45.65% 2,586.21% -217.20% -131.18% 67.76% 63.54% 100.00%
EY 13.60 0.24 -2.86 -4.73 9.16 9.77 6.21 68.40%
  QoQ % 5,566.67% 108.39% 39.53% -151.64% -6.24% 57.33% -
  Horiz. % 219.00% 3.86% -46.05% -76.17% 147.50% 157.33% 100.00%
DY 5.99 0.00 0.00 0.00 14.14 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 42.36% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.65 2.72 1.95 1.60 1.72 2.03 2.75 -28.80%
  QoQ % -39.34% 39.49% 21.88% -6.98% -15.27% -26.18% -
  Horiz. % 60.00% 98.91% 70.91% 58.18% 62.55% 73.82% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 26/11/09 28/08/09 15/05/09 27/02/09 24/11/08 28/08/08 -
Price 1.9100 1.7400 1.4800 1.3400 0.9700 0.9300 1.6000 -
P/RPS 2.20 2.13 1.98 4.75 1.05 1.03 1.90 10.24%
  QoQ % 3.29% 7.58% -58.32% 352.38% 1.94% -45.79% -
  Horiz. % 115.79% 112.11% 104.21% 250.00% 55.26% 54.21% 100.00%
P/EPS 8.41 450.00 -42.77 -28.88 9.54 7.27 14.23 -29.51%
  QoQ % -98.13% 1,152.14% -48.10% -402.73% 31.22% -48.91% -
  Horiz. % 59.10% 3,162.33% -300.56% -202.95% 67.04% 51.09% 100.00%
EY 11.89 0.22 -2.34 -3.46 10.48 13.76 7.02 41.95%
  QoQ % 5,304.55% 109.40% 32.37% -133.02% -23.84% 96.01% -
  Horiz. % 169.37% 3.13% -33.33% -49.29% 149.29% 196.01% 100.00%
DY 5.24 0.00 0.00 0.00 16.19 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 32.37% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.88 2.94 2.38 2.19 1.50 1.44 2.43 -15.69%
  QoQ % -36.05% 23.53% 8.68% 46.00% 4.17% -40.74% -
  Horiz. % 77.37% 120.99% 97.94% 90.12% 61.73% 59.26% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS