Highlights

[MEDIA] QoQ Cumulative Quarter Result on 2010-03-31 [#1]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 19-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -76.61%    YoY -     296.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,546,643 1,135,372 718,619 323,672 744,029 525,531 319,179 185.53%
  QoQ % 36.22% 57.99% 122.02% -56.50% 41.58% 64.65% -
  Horiz. % 484.57% 355.72% 225.15% 101.41% 233.11% 164.65% 100.00%
PBT 295,311 215,927 121,591 58,667 275,844 64,221 14,578 639.05%
  QoQ % 36.76% 77.58% 107.26% -78.73% 329.52% 340.53% -
  Horiz. % 2,025.73% 1,481.18% 834.07% 402.44% 1,892.19% 440.53% 100.00%
Tax -46,285 -55,464 -34,809 -11,792 -23,988 -77,390 -39,126 11.82%
  QoQ % 16.55% -59.34% -195.19% 50.84% 69.00% -97.80% -
  Horiz. % 118.30% 141.76% 88.97% 30.14% 61.31% 197.80% 100.00%
NP 249,026 160,463 86,782 46,875 251,856 -13,169 -24,548 -
  QoQ % 55.19% 84.90% 85.13% -81.39% 2,012.49% 46.35% -
  Horiz. % -1,014.45% -653.67% -353.52% -190.95% -1,025.97% 53.65% 100.00%
NP to SH 242,294 154,094 82,225 45,572 194,800 2,487 -14,775 -
  QoQ % 57.24% 87.41% 80.43% -76.61% 7,732.73% 116.83% -
  Horiz. % -1,639.89% -1,042.94% -556.51% -308.44% -1,318.44% -16.83% 100.00%
Tax Rate 15.67 % 25.69 % 28.63 % 20.10 % 8.70 % 120.51 % 268.39 % -84.87%
  QoQ % -39.00% -10.27% 42.44% 131.03% -92.78% -55.10% -
  Horiz. % 5.84% 9.57% 10.67% 7.49% 3.24% 44.90% 100.00%
Total Cost 1,297,617 974,909 631,837 276,797 492,173 538,700 343,727 141.86%
  QoQ % 33.10% 54.30% 128.27% -43.76% -8.64% 56.72% -
  Horiz. % 377.51% 283.63% 183.82% 80.53% 143.19% 156.72% 100.00%
Net Worth 1,201,839 1,145,162 1,061,405 102,375,987 869,351 508,119 530,704 72.19%
  QoQ % 4.95% 7.89% -98.96% 11,676.13% 71.09% -4.26% -
  Horiz. % 226.46% 215.78% 200.00% 19,290.59% 163.81% 95.74% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 59,155 39,410 - - 85,862 - - -
  QoQ % 50.10% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 68.90% 45.90% 0.00% 0.00% 100.00% - -
Div Payout % 24.41 % 25.58 % - % - % 44.08 % - % - % -
  QoQ % -4.57% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 55.38% 58.03% 0.00% 0.00% 100.00% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,201,839 1,145,162 1,061,405 102,375,987 869,351 508,119 530,704 72.19%
  QoQ % 4.95% 7.89% -98.96% 11,676.13% 71.09% -4.26% -
  Horiz. % 226.46% 215.78% 200.00% 19,290.59% 163.81% 95.74% 100.00%
NOSH 985,922 985,255 976,543 975,845 857,771 857,586 854,046 10.02%
  QoQ % 0.07% 0.89% 0.07% 13.77% 0.02% 0.41% -
  Horiz. % 115.44% 115.36% 114.34% 114.26% 100.44% 100.41% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 16.10 % 14.13 % 12.08 % 14.48 % 33.85 % -2.51 % -7.69 % -
  QoQ % 13.94% 16.97% -16.57% -57.22% 1,448.61% 67.36% -
  Horiz. % -209.36% -183.75% -157.09% -188.30% -440.18% 32.64% 100.00%
ROE 20.16 % 13.46 % 7.75 % 0.04 % 22.41 % 0.49 % -2.78 % -
  QoQ % 49.78% 73.68% 19,275.00% -99.82% 4,473.47% 117.63% -
  Horiz. % -725.18% -484.17% -278.78% -1.44% -806.12% -17.63% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 156.87 115.24 73.59 33.17 86.74 61.28 37.37 159.54%
  QoQ % 36.12% 56.60% 121.86% -61.76% 41.55% 63.98% -
  Horiz. % 419.78% 308.38% 196.92% 88.76% 232.11% 163.98% 100.00%
EPS 24.58 15.64 8.42 4.67 22.71 0.29 -1.73 -
  QoQ % 57.16% 85.75% 80.30% -79.44% 7,731.03% 116.76% -
  Horiz. % -1,420.81% -904.05% -486.71% -269.94% -1,312.72% -16.76% 100.00%
DPS 6.00 4.00 0.00 0.00 10.01 0.00 0.00 -
  QoQ % 50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 59.94% 39.96% 0.00% 0.00% 100.00% - -
NAPS 1.2190 1.1623 1.0869 104.9100 1.0135 0.5925 0.6214 56.51%
  QoQ % 4.88% 6.94% -98.96% 10,251.26% 71.05% -4.65% -
  Horiz. % 196.17% 187.05% 174.91% 16,882.85% 163.10% 95.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 139.44 102.36 64.79 29.18 67.08 47.38 28.78 185.51%
  QoQ % 36.23% 57.99% 122.04% -56.50% 41.58% 64.63% -
  Horiz. % 484.50% 355.66% 225.12% 101.39% 233.08% 164.63% 100.00%
EPS 21.84 13.89 7.41 4.11 17.56 0.22 -1.33 -
  QoQ % 57.24% 87.45% 80.29% -76.59% 7,881.82% 116.54% -
  Horiz. % -1,642.11% -1,044.36% -557.14% -309.02% -1,320.30% -16.54% 100.00%
DPS 5.33 3.55 0.00 0.00 7.74 0.00 0.00 -
  QoQ % 50.14% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 68.86% 45.87% 0.00% 0.00% 100.00% - -
NAPS 1.0835 1.0324 0.9569 92.2980 0.7838 0.4581 0.4785 72.18%
  QoQ % 4.95% 7.89% -98.96% 11,675.71% 71.10% -4.26% -
  Horiz. % 226.44% 215.76% 199.98% 19,289.03% 163.80% 95.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.6000 2.1600 2.1100 2.1500 1.6700 1.6100 1.2100 -
P/RPS 1.66 1.87 2.87 6.48 1.93 2.63 3.24 -35.89%
  QoQ % -11.23% -34.84% -55.71% 235.75% -26.62% -18.83% -
  Horiz. % 51.23% 57.72% 88.58% 200.00% 59.57% 81.17% 100.00%
P/EPS 10.58 13.81 25.06 46.04 7.35 555.17 -69.94 -
  QoQ % -23.39% -44.89% -45.57% 526.39% -98.68% 893.78% -
  Horiz. % -15.13% -19.75% -35.83% -65.83% -10.51% -793.78% 100.00%
EY 9.45 7.24 3.99 2.17 13.60 0.18 -1.43 -
  QoQ % 30.52% 81.45% 83.87% -84.04% 7,455.56% 112.59% -
  Horiz. % -660.84% -506.29% -279.02% -151.75% -951.05% -12.59% 100.00%
DY 2.31 1.85 0.00 0.00 5.99 0.00 0.00 -
  QoQ % 24.86% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 38.56% 30.88% 0.00% 0.00% 100.00% - -
P/NAPS 2.13 1.86 1.94 0.02 1.65 2.72 1.95 6.05%
  QoQ % 14.52% -4.12% 9,600.00% -98.79% -39.34% 39.49% -
  Horiz. % 109.23% 95.38% 99.49% 1.03% 84.62% 139.49% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 16/11/10 24/08/10 19/05/10 24/02/10 26/11/09 28/08/09 -
Price 2.3900 2.2200 2.1200 2.0900 1.9100 1.7400 1.4800 -
P/RPS 1.52 1.93 2.88 6.30 2.20 2.84 3.96 -47.09%
  QoQ % -21.24% -32.99% -54.29% 186.36% -22.54% -28.28% -
  Horiz. % 38.38% 48.74% 72.73% 159.09% 55.56% 71.72% 100.00%
P/EPS 9.73 14.19 25.18 44.75 8.41 600.00 -85.55 -
  QoQ % -31.43% -43.65% -43.73% 432.10% -98.60% 801.34% -
  Horiz. % -11.37% -16.59% -29.43% -52.31% -9.83% -701.34% 100.00%
EY 10.28 7.05 3.97 2.23 11.89 0.17 -1.17 -
  QoQ % 45.82% 77.58% 78.03% -81.24% 6,894.12% 114.53% -
  Horiz. % -878.63% -602.56% -339.32% -190.60% -1,016.24% -14.53% 100.00%
DY 2.51 1.80 0.00 0.00 5.24 0.00 0.00 -
  QoQ % 39.44% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 47.90% 34.35% 0.00% 0.00% 100.00% - -
P/NAPS 1.96 1.91 1.95 0.02 1.88 2.94 2.38 -12.11%
  QoQ % 2.62% -2.05% 9,650.00% -98.94% -36.05% 23.53% -
  Horiz. % 82.35% 80.25% 81.93% 0.84% 78.99% 123.53% 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
 
 

230  628  603  1055 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 HPPHB 0.90+0.19 
 DNEX 0.265+0.04 
 AT 0.185+0.01 
 FINTEC 0.08+0.005 
 VSOLAR 0.04+0.005 
 KSTAR 0.26-0.06 
 PNEPCB 0.335+0.005 
 DNEX-WD 0.05+0.015 
 PERMAJU 0.165-0.005 

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