Highlights

[MEDIA] QoQ Cumulative Quarter Result on 2009-12-31 [#4]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     7,732.73%    YoY -     126.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,135,372 718,619 323,672 744,029 525,531 319,179 141,177 300.90%
  QoQ % 57.99% 122.02% -56.50% 41.58% 64.65% 126.08% -
  Horiz. % 804.22% 509.02% 229.27% 527.02% 372.25% 226.08% 100.00%
PBT 215,927 121,591 58,667 275,844 64,221 14,578 -9,359 -
  QoQ % 77.58% 107.26% -78.73% 329.52% 340.53% 255.76% -
  Horiz. % -2,307.16% -1,299.19% -626.85% -2,947.37% -686.20% -155.76% 100.00%
Tax -55,464 -34,809 -11,792 -23,988 -77,390 -39,126 38,290 -
  QoQ % -59.34% -195.19% 50.84% 69.00% -97.80% -202.18% -
  Horiz. % -144.85% -90.91% -30.80% -62.65% -202.12% -102.18% 100.00%
NP 160,463 86,782 46,875 251,856 -13,169 -24,548 28,931 213.01%
  QoQ % 84.90% 85.13% -81.39% 2,012.49% 46.35% -184.85% -
  Horiz. % 554.64% 299.96% 162.02% 870.54% -45.52% -84.85% 100.00%
NP to SH 154,094 82,225 45,572 194,800 2,487 -14,775 -23,231 -
  QoQ % 87.41% 80.43% -76.61% 7,732.73% 116.83% 36.40% -
  Horiz. % -663.31% -353.95% -196.17% -838.53% -10.71% 63.60% 100.00%
Tax Rate 25.69 % 28.63 % 20.10 % 8.70 % 120.51 % 268.39 % - % -
  QoQ % -10.27% 42.44% 131.03% -92.78% -55.10% 0.00% -
  Horiz. % 9.57% 10.67% 7.49% 3.24% 44.90% 100.00% -
Total Cost 974,909 631,837 276,797 492,173 538,700 343,727 112,246 321.98%
  QoQ % 54.30% 128.27% -43.76% -8.64% 56.72% 206.23% -
  Horiz. % 868.55% 562.90% 246.60% 438.48% 479.93% 306.23% 100.00%
Net Worth 1,145,162 1,061,405 102,375,987 869,351 508,119 530,704 1,227,437 -4.52%
  QoQ % 7.89% -98.96% 11,676.13% 71.09% -4.26% -56.76% -
  Horiz. % 93.30% 86.47% 8,340.62% 70.83% 41.40% 43.24% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 39,410 - - 85,862 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 45.90% 0.00% 0.00% 100.00% - - -
Div Payout % 25.58 % - % - % 44.08 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 58.03% 0.00% 0.00% 100.00% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,145,162 1,061,405 102,375,987 869,351 508,119 530,704 1,227,437 -4.52%
  QoQ % 7.89% -98.96% 11,676.13% 71.09% -4.26% -56.76% -
  Horiz. % 93.30% 86.47% 8,340.62% 70.83% 41.40% 43.24% 100.00%
NOSH 985,255 976,543 975,845 857,771 857,586 854,046 2,002,672 -37.65%
  QoQ % 0.89% 0.07% 13.77% 0.02% 0.41% -57.35% -
  Horiz. % 49.20% 48.76% 48.73% 42.83% 42.82% 42.65% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 14.13 % 12.08 % 14.48 % 33.85 % -2.51 % -7.69 % 20.49 % -21.93%
  QoQ % 16.97% -16.57% -57.22% 1,448.61% 67.36% -137.53% -
  Horiz. % 68.96% 58.96% 70.67% 165.20% -12.25% -37.53% 100.00%
ROE 13.46 % 7.75 % 0.04 % 22.41 % 0.49 % -2.78 % -1.89 % -
  QoQ % 73.68% 19,275.00% -99.82% 4,473.47% 117.63% -47.09% -
  Horiz. % -712.17% -410.05% -2.12% -1,185.71% -25.93% 147.09% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 115.24 73.59 33.17 86.74 61.28 37.37 7.05 542.99%
  QoQ % 56.60% 121.86% -61.76% 41.55% 63.98% 430.07% -
  Horiz. % 1,634.61% 1,043.83% 470.50% 1,230.35% 869.22% 530.07% 100.00%
EPS 15.64 8.42 4.67 22.71 0.29 -1.73 -2.72 -
  QoQ % 85.75% 80.30% -79.44% 7,731.03% 116.76% 36.40% -
  Horiz. % -575.00% -309.56% -171.69% -834.93% -10.66% 63.60% 100.00%
DPS 4.00 0.00 0.00 10.01 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 39.96% 0.00% 0.00% 100.00% - - -
NAPS 1.1623 1.0869 104.9100 1.0135 0.5925 0.6214 0.6129 53.15%
  QoQ % 6.94% -98.96% 10,251.26% 71.05% -4.65% 1.39% -
  Horiz. % 189.64% 177.34% 17,116.98% 165.36% 96.67% 101.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 102.36 64.79 29.18 67.08 47.38 28.78 12.73 300.85%
  QoQ % 57.99% 122.04% -56.50% 41.58% 64.63% 126.08% -
  Horiz. % 804.08% 508.96% 229.22% 526.94% 372.19% 226.08% 100.00%
EPS 13.89 7.41 4.11 17.56 0.22 -1.33 -2.09 -
  QoQ % 87.45% 80.29% -76.59% 7,881.82% 116.54% 36.36% -
  Horiz. % -664.59% -354.55% -196.65% -840.19% -10.53% 63.64% 100.00%
DPS 3.55 0.00 0.00 7.74 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 45.87% 0.00% 0.00% 100.00% - - -
NAPS 1.0324 0.9569 92.2980 0.7838 0.4581 0.4785 1.1066 -4.52%
  QoQ % 7.89% -98.96% 11,675.71% 71.10% -4.26% -56.76% -
  Horiz. % 93.29% 86.47% 8,340.68% 70.83% 41.40% 43.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.1600 2.1100 2.1500 1.6700 1.6100 1.2100 0.9800 -
P/RPS 1.87 2.87 6.48 1.93 2.63 3.24 13.90 -73.71%
  QoQ % -34.84% -55.71% 235.75% -26.62% -18.83% -76.69% -
  Horiz. % 13.45% 20.65% 46.62% 13.88% 18.92% 23.31% 100.00%
P/EPS 13.81 25.06 46.04 7.35 555.17 -69.94 -84.48 -
  QoQ % -44.89% -45.57% 526.39% -98.68% 893.78% 17.21% -
  Horiz. % -16.35% -29.66% -54.50% -8.70% -657.16% 82.79% 100.00%
EY 7.24 3.99 2.17 13.60 0.18 -1.43 -1.18 -
  QoQ % 81.45% 83.87% -84.04% 7,455.56% 112.59% -21.19% -
  Horiz. % -613.56% -338.14% -183.90% -1,152.54% -15.25% 121.19% 100.00%
DY 1.85 0.00 0.00 5.99 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.88% 0.00% 0.00% 100.00% - - -
P/NAPS 1.86 1.94 0.02 1.65 2.72 1.95 1.60 10.55%
  QoQ % -4.12% 9,600.00% -98.79% -39.34% 39.49% 21.88% -
  Horiz. % 116.25% 121.25% 1.25% 103.12% 170.00% 121.88% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 16/11/10 24/08/10 19/05/10 24/02/10 26/11/09 28/08/09 15/05/09 -
Price 2.2200 2.1200 2.0900 1.9100 1.7400 1.4800 1.3400 -
P/RPS 1.93 2.88 6.30 2.20 2.84 3.96 19.01 -78.21%
  QoQ % -32.99% -54.29% 186.36% -22.54% -28.28% -79.17% -
  Horiz. % 10.15% 15.15% 33.14% 11.57% 14.94% 20.83% 100.00%
P/EPS 14.19 25.18 44.75 8.41 600.00 -85.55 -115.52 -
  QoQ % -43.65% -43.73% 432.10% -98.60% 801.34% 25.94% -
  Horiz. % -12.28% -21.80% -38.74% -7.28% -519.39% 74.06% 100.00%
EY 7.05 3.97 2.23 11.89 0.17 -1.17 -0.87 -
  QoQ % 77.58% 78.03% -81.24% 6,894.12% 114.53% -34.48% -
  Horiz. % -810.34% -456.32% -256.32% -1,366.67% -19.54% 134.48% 100.00%
DY 1.80 0.00 0.00 5.24 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 34.35% 0.00% 0.00% 100.00% - - -
P/NAPS 1.91 1.95 0.02 1.88 2.94 2.38 2.19 -8.71%
  QoQ % -2.05% 9,650.00% -98.94% -36.05% 23.53% 8.68% -
  Horiz. % 87.21% 89.04% 0.91% 85.84% 134.25% 108.68% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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