Highlights

[MEDIA] QoQ Cumulative 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 -     -127.01%    YoY -     -236.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 744,029 525,531 319,179 141,177 781,290 572,365 358,128 62.60%
  QoQ % 41.58% 64.65% 126.08% -81.93% 36.50% 59.82% -
  Horiz. % 207.76% 146.74% 89.12% 39.42% 218.16% 159.82% 100.00%
PBT 275,844 64,221 14,578 -9,359 159,264 107,066 59,899 176.03%
  QoQ % 329.52% 340.53% 255.76% -105.88% 48.75% 78.74% -
  Horiz. % 460.52% 107.22% 24.34% -15.62% 265.89% 178.74% 100.00%
Tax -23,988 -77,390 -39,126 38,290 -86,818 -25,692 -12,119 57.45%
  QoQ % 69.00% -97.80% -202.18% 144.10% -237.92% -112.00% -
  Horiz. % 197.94% 638.58% 322.85% -315.95% 716.38% 212.00% 100.00%
NP 251,856 -13,169 -24,548 28,931 72,446 81,374 47,780 201.96%
  QoQ % 2,012.49% 46.35% -184.85% -60.07% -10.97% 70.31% -
  Horiz. % 527.12% -27.56% -51.38% 60.55% 151.62% 170.31% 100.00%
NP to SH 194,800 2,487 -14,775 -23,231 86,023 81,374 47,780 154.56%
  QoQ % 7,732.73% 116.83% 36.40% -127.01% 5.71% 70.31% -
  Horiz. % 407.70% 5.21% -30.92% -48.62% 180.04% 170.31% 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 492,173 538,700 343,727 112,246 708,844 490,991 310,348 35.88%
  QoQ % -8.64% 56.72% 206.23% -84.16% 44.37% 58.21% -
  Horiz. % 158.59% 173.58% 110.76% 36.17% 228.40% 158.21% 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 % 0.49 % -2.78 % -1.89 % 15.75 % 14.89 % 8.54 % 89.92%
  QoQ % 4,473.47% 117.63% -47.09% -112.00% 5.78% 74.36% -
  Horiz. % 262.41% 5.74% -32.55% -22.13% 184.43% 174.36% 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 61.28 37.37 7.05 92.37 67.52 42.12 61.65%
  QoQ % 41.55% 63.98% 430.07% -92.37% 36.80% 60.30% -
  Horiz. % 205.94% 145.49% 88.72% 16.74% 219.30% 160.30% 100.00%
EPS 22.71 0.29 -1.73 -2.72 10.17 9.60 5.62 153.06%
  QoQ % 7,731.03% 116.76% 36.40% -126.75% 5.94% 70.82% -
  Horiz. % 404.09% 5.16% -30.78% -48.40% 180.96% 170.82% 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 47.38 28.78 12.73 70.44 51.60 32.29 62.59%
  QoQ % 41.58% 64.63% 126.08% -81.93% 36.51% 59.80% -
  Horiz. % 207.74% 146.73% 89.13% 39.42% 218.15% 159.80% 100.00%
EPS 17.56 0.22 -1.33 -2.09 7.76 7.34 4.31 154.44%
  QoQ % 7,881.82% 116.54% 36.36% -126.93% 5.72% 70.30% -
  Horiz. % 407.42% 5.10% -30.86% -48.49% 180.05% 170.30% 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 2.63 3.24 13.90 1.20 1.94 4.30 -41.29%
  QoQ % -26.62% -18.83% -76.69% 1,058.33% -38.14% -54.88% -
  Horiz. % 44.88% 61.16% 75.35% 323.26% 27.91% 45.12% 100.00%
P/EPS 7.35 555.17 -69.94 -84.48 10.91 13.65 32.21 -62.56%
  QoQ % -98.68% 893.78% 17.21% -874.34% -20.07% -57.62% -
  Horiz. % 22.82% 1,723.60% -217.14% -262.28% 33.87% 42.38% 100.00%
EY 13.60 0.18 -1.43 -1.18 9.16 7.33 3.10 167.27%
  QoQ % 7,455.56% 112.59% -21.19% -112.88% 24.97% 136.45% -
  Horiz. % 438.71% 5.81% -46.13% -38.06% 295.48% 236.45% 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 2.84 3.96 19.01 1.05 1.38 3.80 -30.47%
  QoQ % -22.54% -28.28% -79.17% 1,710.48% -23.91% -63.68% -
  Horiz. % 57.89% 74.74% 104.21% 500.26% 27.63% 36.32% 100.00%
P/EPS 8.41 600.00 -85.55 -115.52 9.54 9.69 28.47 -55.55%
  QoQ % -98.60% 801.34% 25.94% -1,310.90% -1.55% -65.96% -
  Horiz. % 29.54% 2,107.48% -300.49% -405.76% 33.51% 34.04% 100.00%
EY 11.89 0.17 -1.17 -0.87 10.48 10.32 3.51 125.05%
  QoQ % 6,894.12% 114.53% -34.48% -108.30% 1.55% 194.02% -
  Horiz. % 338.75% 4.84% -33.33% -24.79% 298.58% 294.02% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

136  136  522  1600 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB-WB 0.020.00 
 AT 0.205-0.005 
 BIOHLDG 0.36+0.005 
 SAPNRG 0.120.00 
 ARMADA 0.315-0.005 
 YONGTAI 0.175+0.005 
 MTOUCHE 0.080.00 
 PHB 0.03-0.005 
 ASIABIO-OR 0.0150.00 
 ALAM-WA 0.04+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