Highlights

[MEDIA] QoQ Quarter Result on 2009-09-30 [#3]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 26-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     104.14%    YoY -     -48.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 394,947 323,672 218,498 206,352 178,002 141,177 208,925 53.06%
  QoQ % 22.02% 48.13% 5.89% 15.93% 26.08% -32.43% -
  Horiz. % 189.04% 154.92% 104.58% 98.77% 85.20% 67.57% 100.00%
PBT 62,924 58,667 211,623 49,643 23,937 -9,359 52,198 13.31%
  QoQ % 7.26% -72.28% 326.29% 107.39% 355.76% -117.93% -
  Horiz. % 120.55% 112.39% 405.42% 95.11% 45.86% -17.93% 100.00%
Tax -23,017 -11,792 1,213 -38,264 -19,554 38,290 -43,270 -34.42%
  QoQ % -95.19% -1,072.14% 103.17% -95.68% -151.07% 188.49% -
  Horiz. % 53.19% 27.25% -2.80% 88.43% 45.19% -88.49% 100.00%
NP 39,907 46,875 212,836 11,379 4,383 28,931 8,928 172.10%
  QoQ % -14.87% -77.98% 1,770.43% 159.62% -84.85% 224.05% -
  Horiz. % 446.99% 525.03% 2,383.92% 127.45% 49.09% 324.05% 100.00%
NP to SH 36,653 45,572 192,313 17,262 8,456 -23,231 4,649 297.63%
  QoQ % -19.57% -76.30% 1,014.08% 104.14% 136.40% -599.70% -
  Horiz. % 788.41% 980.25% 4,136.65% 371.31% 181.89% -499.70% 100.00%
Tax Rate 36.58 % 20.10 % -0.57 % 77.08 % 81.69 % - % 82.90 % -42.13%
  QoQ % 81.99% 3,626.32% -100.74% -5.64% 0.00% 0.00% -
  Horiz. % 44.13% 24.25% -0.69% 92.98% 98.54% 0.00% 100.00%
Total Cost 355,040 276,797 5,662 194,973 173,619 112,246 199,997 46.77%
  QoQ % 28.27% 4,788.68% -97.10% 12.30% 54.68% -43.88% -
  Horiz. % 177.52% 138.40% 2.83% 97.49% 86.81% 56.12% 100.00%
Net Worth 1,062,350 102,375,987 869,354 506,323 530,763 1,227,437 545,792 56.08%
  QoQ % -98.96% 11,676.10% 71.70% -4.60% -56.76% 124.89% -
  Horiz. % 194.64% 18,757.31% 159.28% 92.77% 97.25% 224.89% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 85,863 - - - 56,633 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 151.61% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 44.65 % - % - % - % 1,218.18 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 3.67% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,062,350 102,375,987 869,354 506,323 530,763 1,227,437 545,792 56.08%
  QoQ % -98.96% 11,676.10% 71.70% -4.60% -56.76% 124.89% -
  Horiz. % 194.64% 18,757.31% 159.28% 92.77% 97.25% 224.89% 100.00%
NOSH 977,413 975,845 857,774 854,554 854,141 2,002,672 845,272 10.20%
  QoQ % 0.16% 13.76% 0.38% 0.05% -57.35% 136.93% -
  Horiz. % 115.63% 115.45% 101.48% 101.10% 101.05% 236.93% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.10 % 14.48 % 97.41 % 5.51 % 2.46 % 20.49 % 4.27 % 77.81%
  QoQ % -30.25% -85.14% 1,667.88% 123.98% -87.99% 379.86% -
  Horiz. % 236.53% 339.11% 2,281.26% 129.04% 57.61% 479.86% 100.00%
ROE 3.45 % 0.04 % 22.12 % 3.41 % 1.59 % -1.89 % 0.85 % 155.10%
  QoQ % 8,525.00% -99.82% 548.68% 114.47% 184.13% -322.35% -
  Horiz. % 405.88% 4.71% 2,602.35% 401.18% 187.06% -222.35% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 40.41 33.17 25.47 24.15 20.84 7.05 24.72 38.89%
  QoQ % 21.83% 30.23% 5.47% 15.88% 195.60% -71.48% -
  Horiz. % 163.47% 134.18% 103.03% 97.69% 84.30% 28.52% 100.00%
EPS 3.75 4.67 22.42 2.02 0.99 -2.72 0.55 260.83%
  QoQ % -19.70% -79.17% 1,009.90% 104.04% 136.40% -594.55% -
  Horiz. % 681.82% 849.09% 4,076.36% 367.27% 180.00% -494.55% 100.00%
DPS 0.00 0.00 10.01 0.00 0.00 0.00 6.70 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 149.40% 0.00% 0.00% 0.00% 100.00%
NAPS 1.0869 104.9100 1.0135 0.5925 0.6214 0.6129 0.6457 41.64%
  QoQ % -98.96% 10,251.26% 71.05% -4.65% 1.39% -5.08% -
  Horiz. % 168.33% 16,247.48% 156.96% 91.76% 96.24% 94.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 35.61 29.18 19.70 18.60 16.05 12.73 18.84 53.05%
  QoQ % 22.04% 48.12% 5.91% 15.89% 26.08% -32.43% -
  Horiz. % 189.01% 154.88% 104.56% 98.73% 85.19% 67.57% 100.00%
EPS 3.30 4.11 17.34 1.56 0.76 -2.09 0.42 296.72%
  QoQ % -19.71% -76.30% 1,011.54% 105.26% 136.36% -597.62% -
  Horiz. % 785.71% 978.57% 4,128.57% 371.43% 180.95% -497.62% 100.00%
DPS 0.00 0.00 7.74 0.00 0.00 0.00 5.11 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 151.47% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9578 92.2980 0.7838 0.4565 0.4785 1.1066 0.4921 56.08%
  QoQ % -98.96% 11,675.71% 71.70% -4.60% -56.76% 124.87% -
  Horiz. % 194.64% 18,755.94% 159.28% 92.77% 97.24% 224.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.1100 2.1500 1.6700 1.6100 1.2100 0.9800 1.1100 -
P/RPS 5.22 6.48 6.56 6.67 5.81 13.90 4.49 10.60%
  QoQ % -19.44% -1.22% -1.65% 14.80% -58.20% 209.58% -
  Horiz. % 116.26% 144.32% 146.10% 148.55% 129.40% 309.58% 100.00%
P/EPS 56.27 46.04 7.45 79.70 122.22 -84.48 201.82 -57.42%
  QoQ % 22.22% 517.99% -90.65% -34.79% 244.67% -141.86% -
  Horiz. % 27.88% 22.81% 3.69% 39.49% 60.56% -41.86% 100.00%
EY 1.78 2.17 13.43 1.25 0.82 -1.18 0.50 133.69%
  QoQ % -17.97% -83.84% 974.40% 52.44% 169.49% -336.00% -
  Horiz. % 356.00% 434.00% 2,686.00% 250.00% 164.00% -236.00% 100.00%
DY 0.00 0.00 5.99 0.00 0.00 0.00 6.04 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 99.17% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.94 0.02 1.65 2.72 1.95 1.60 1.72 8.38%
  QoQ % 9,600.00% -98.79% -39.34% 39.49% 21.88% -6.98% -
  Horiz. % 112.79% 1.16% 95.93% 158.14% 113.37% 93.02% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 19/05/10 24/02/10 26/11/09 28/08/09 15/05/09 27/02/09 -
Price 2.1200 2.0900 1.9100 1.7400 1.4800 1.3400 0.9700 -
P/RPS 5.25 6.30 7.50 7.21 7.10 19.01 3.92 21.57%
  QoQ % -16.67% -16.00% 4.02% 1.55% -62.65% 384.95% -
  Horiz. % 133.93% 160.71% 191.33% 183.93% 181.12% 484.95% 100.00%
P/EPS 56.53 44.75 8.52 86.14 149.49 -115.52 176.36 -53.26%
  QoQ % 26.32% 425.23% -90.11% -42.38% 229.41% -165.50% -
  Horiz. % 32.05% 25.37% 4.83% 48.84% 84.76% -65.50% 100.00%
EY 1.77 2.23 11.74 1.16 0.67 -0.87 0.57 113.29%
  QoQ % -20.63% -81.01% 912.07% 73.13% 177.01% -252.63% -
  Horiz. % 310.53% 391.23% 2,059.65% 203.51% 117.54% -152.63% 100.00%
DY 0.00 0.00 5.24 0.00 0.00 0.00 6.91 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 75.83% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.95 0.02 1.88 2.94 2.38 2.19 1.50 19.17%
  QoQ % 9,650.00% -98.94% -36.05% 23.53% 8.68% 46.00% -
  Horiz. % 130.00% 1.33% 125.33% 196.00% 158.67% 146.00% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers