Highlights

[MEDIA] QoQ Quarter Result on 2008-09-30 [#3]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 24-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     9.37%    YoY -     -25.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 178,002 141,177 208,925 214,237 198,542 159,586 199,157 -7.22%
  QoQ % 26.08% -32.43% -2.48% 7.91% 24.41% -19.87% -
  Horiz. % 89.38% 70.89% 104.90% 107.57% 99.69% 80.13% 100.00%
PBT 23,937 -9,359 52,198 47,168 37,414 22,484 49,570 -38.48%
  QoQ % 355.76% -117.93% 10.66% 26.07% 66.40% -54.64% -
  Horiz. % 48.29% -18.88% 105.30% 95.15% 75.48% 45.36% 100.00%
Tax -19,554 38,290 -43,270 -13,573 -6,698 -5,421 -10,696 49.57%
  QoQ % -151.07% 188.49% -218.79% -102.64% -23.56% 49.32% -
  Horiz. % 182.82% -357.98% 404.54% 126.90% 62.62% 50.68% 100.00%
NP 4,383 28,931 8,928 33,595 30,716 17,063 38,874 -76.69%
  QoQ % -84.85% 224.05% -73.42% 9.37% 80.02% -56.11% -
  Horiz. % 11.27% 74.42% 22.97% 86.42% 79.01% 43.89% 100.00%
NP to SH 8,456 -23,231 4,649 33,595 30,716 17,063 38,874 -63.86%
  QoQ % 136.40% -599.70% -86.16% 9.37% 80.02% -56.11% -
  Horiz. % 21.75% -59.76% 11.96% 86.42% 79.01% 43.89% 100.00%
Tax Rate 81.69 % - % 82.90 % 28.78 % 17.90 % 24.11 % 21.58 % 143.09%
  QoQ % 0.00% 0.00% 188.05% 60.78% -25.76% 11.72% -
  Horiz. % 378.54% 0.00% 384.15% 133.36% 82.95% 111.72% 100.00%
Total Cost 173,619 112,246 199,997 180,642 167,826 142,523 160,283 5.48%
  QoQ % 54.68% -43.88% 10.71% 7.64% 17.75% -11.08% -
  Horiz. % 108.32% 70.03% 124.78% 112.70% 104.71% 88.92% 100.00%
Net Worth 530,763 1,227,437 545,792 546,851 559,950 583,028 525,365 0.68%
  QoQ % -56.76% 124.89% -0.19% -2.34% -3.96% 10.98% -
  Horiz. % 101.03% 233.63% 103.89% 104.09% 106.58% 110.98% 100.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 56,633 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 1,218.18 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 530,763 1,227,437 545,792 546,851 559,950 583,028 525,365 0.68%
  QoQ % -56.76% 124.89% -0.19% -2.34% -3.96% 10.98% -
  Horiz. % 101.03% 233.63% 103.89% 104.09% 106.58% 110.98% 100.00%
NOSH 854,141 2,002,672 845,272 848,358 850,858 848,905 809,874 3.61%
  QoQ % -57.35% 136.93% -0.36% -0.29% 0.23% 4.82% -
  Horiz. % 105.47% 247.28% 104.37% 104.75% 105.06% 104.82% 100.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 2.46 % 20.49 % 4.27 % 15.68 % 15.47 % 10.69 % 19.52 % -74.90%
  QoQ % -87.99% 379.86% -72.77% 1.36% 44.71% -45.24% -
  Horiz. % 12.60% 104.97% 21.88% 80.33% 79.25% 54.76% 100.00%
ROE 1.59 % -1.89 % 0.85 % 6.14 % 5.49 % 2.93 % 7.40 % -64.16%
  QoQ % 184.13% -322.35% -86.16% 11.84% 87.37% -60.41% -
  Horiz. % 21.49% -25.54% 11.49% 82.97% 74.19% 39.59% 100.00%
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 20.84 7.05 24.72 25.25 23.33 18.80 24.59 -10.45%
  QoQ % 195.60% -71.48% -2.10% 8.23% 24.10% -23.55% -
  Horiz. % 84.75% 28.67% 100.53% 102.68% 94.88% 76.45% 100.00%
EPS 0.99 -2.72 0.55 3.96 3.61 2.01 4.80 -65.13%
  QoQ % 136.40% -594.55% -86.11% 9.70% 79.60% -58.12% -
  Horiz. % 20.62% -56.67% 11.46% 82.50% 75.21% 41.88% 100.00%
DPS 0.00 0.00 6.70 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.6214 0.6129 0.6457 0.6446 0.6581 0.6868 0.6487 -2.83%
  QoQ % 1.39% -5.08% 0.17% -2.05% -4.18% 5.87% -
  Horiz. % 95.79% 94.48% 99.54% 99.37% 101.45% 105.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 16.05 12.73 18.84 19.31 17.90 14.39 17.96 -7.23%
  QoQ % 26.08% -32.43% -2.43% 7.88% 24.39% -19.88% -
  Horiz. % 89.37% 70.88% 104.90% 107.52% 99.67% 80.12% 100.00%
EPS 0.76 -2.09 0.42 3.03 2.77 1.54 3.50 -63.91%
  QoQ % 136.36% -597.62% -86.14% 9.39% 79.87% -56.00% -
  Horiz. % 21.71% -59.71% 12.00% 86.57% 79.14% 44.00% 100.00%
DPS 0.00 0.00 5.11 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.4785 1.1066 0.4921 0.4930 0.5048 0.5256 0.4736 0.69%
  QoQ % -56.76% 124.87% -0.18% -2.34% -3.96% 10.98% -
  Horiz. % 101.03% 233.66% 103.91% 104.10% 106.59% 110.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.2100 0.9800 1.1100 1.3100 1.8100 2.2600 2.8100 -
P/RPS 5.81 13.90 4.49 5.19 7.76 12.02 11.43 -36.33%
  QoQ % -58.20% 209.58% -13.49% -33.12% -35.44% 5.16% -
  Horiz. % 50.83% 121.61% 39.28% 45.41% 67.89% 105.16% 100.00%
P/EPS 122.22 -84.48 201.82 33.08 50.14 112.44 58.54 63.43%
  QoQ % 244.67% -141.86% 510.10% -34.02% -55.41% 92.07% -
  Horiz. % 208.78% -144.31% 344.76% 56.51% 85.65% 192.07% 100.00%
EY 0.82 -1.18 0.50 3.02 1.99 0.89 1.71 -38.76%
  QoQ % 169.49% -336.00% -83.44% 51.76% 123.60% -47.95% -
  Horiz. % 47.95% -69.01% 29.24% 176.61% 116.37% 52.05% 100.00%
DY 0.00 0.00 6.04 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.95 1.60 1.72 2.03 2.75 3.29 4.33 -41.28%
  QoQ % 21.88% -6.98% -15.27% -26.18% -16.41% -24.02% -
  Horiz. % 45.03% 36.95% 39.72% 46.88% 63.51% 75.98% 100.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 15/05/09 27/02/09 24/11/08 28/08/08 28/05/08 28/02/08 -
Price 1.4800 1.3400 0.9700 0.9300 1.6000 2.3200 2.4000 -
P/RPS 7.10 19.01 3.92 3.68 6.86 12.34 9.76 -19.13%
  QoQ % -62.65% 384.95% 6.52% -46.36% -44.41% 26.43% -
  Horiz. % 72.75% 194.77% 40.16% 37.70% 70.29% 126.43% 100.00%
P/EPS 149.49 -115.52 176.36 23.48 44.32 115.42 50.00 107.68%
  QoQ % 229.41% -165.50% 651.11% -47.02% -61.60% 130.84% -
  Horiz. % 298.98% -231.04% 352.72% 46.96% 88.64% 230.84% 100.00%
EY 0.67 -0.87 0.57 4.26 2.26 0.87 2.00 -51.80%
  QoQ % 177.01% -252.63% -86.62% 88.50% 159.77% -56.50% -
  Horiz. % 33.50% -43.50% 28.50% 213.00% 113.00% 43.50% 100.00%
DY 0.00 0.00 6.91 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 2.38 2.19 1.50 1.44 2.43 3.38 3.70 -25.50%
  QoQ % 8.68% 46.00% 4.17% -40.74% -28.11% -8.65% -
  Horiz. % 64.32% 59.19% 40.54% 38.92% 65.68% 91.35% 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
 
 

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