Highlights

[MEDIA] QoQ Quarter Result on 2008-12-31 [#4]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 27-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -86.16%    YoY -     -88.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 206,352 178,002 141,177 208,925 214,237 198,542 159,586 18.67%
  QoQ % 15.93% 26.08% -32.43% -2.48% 7.91% 24.41% -
  Horiz. % 129.30% 111.54% 88.46% 130.92% 134.25% 124.41% 100.00%
PBT 49,643 23,937 -9,359 52,198 47,168 37,414 22,484 69.48%
  QoQ % 107.39% 355.76% -117.93% 10.66% 26.07% 66.40% -
  Horiz. % 220.79% 106.46% -41.63% 232.16% 209.78% 166.40% 100.00%
Tax -38,264 -19,554 38,290 -43,270 -13,573 -6,698 -5,421 267.53%
  QoQ % -95.68% -151.07% 188.49% -218.79% -102.64% -23.56% -
  Horiz. % 705.85% 360.71% -706.33% 798.19% 250.38% 123.56% 100.00%
NP 11,379 4,383 28,931 8,928 33,595 30,716 17,063 -23.65%
  QoQ % 159.62% -84.85% 224.05% -73.42% 9.37% 80.02% -
  Horiz. % 66.69% 25.69% 169.55% 52.32% 196.89% 180.02% 100.00%
NP to SH 17,262 8,456 -23,231 4,649 33,595 30,716 17,063 0.78%
  QoQ % 104.14% 136.40% -599.70% -86.16% 9.37% 80.02% -
  Horiz. % 101.17% 49.56% -136.15% 27.25% 196.89% 180.02% 100.00%
Tax Rate 77.08 % 81.69 % - % 82.90 % 28.78 % 17.90 % 24.11 % 116.86%
  QoQ % -5.64% 0.00% 0.00% 188.05% 60.78% -25.76% -
  Horiz. % 319.70% 338.82% 0.00% 343.84% 119.37% 74.24% 100.00%
Total Cost 194,973 173,619 112,246 199,997 180,642 167,826 142,523 23.21%
  QoQ % 12.30% 54.68% -43.88% 10.71% 7.64% 17.75% -
  Horiz. % 136.80% 121.82% 78.76% 140.33% 126.75% 117.75% 100.00%
Net Worth 506,323 530,763 1,227,437 545,792 546,851 559,950 583,028 -8.97%
  QoQ % -4.60% -56.76% 124.89% -0.19% -2.34% -3.96% -
  Horiz. % 86.84% 91.04% 210.53% 93.61% 93.80% 96.04% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 56,633 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 506,323 530,763 1,227,437 545,792 546,851 559,950 583,028 -8.97%
  QoQ % -4.60% -56.76% 124.89% -0.19% -2.34% -3.96% -
  Horiz. % 86.84% 91.04% 210.53% 93.61% 93.80% 96.04% 100.00%
NOSH 854,554 854,141 2,002,672 845,272 848,358 850,858 848,905 0.44%
  QoQ % 0.05% -57.35% 136.93% -0.36% -0.29% 0.23% -
  Horiz. % 100.67% 100.62% 235.91% 99.57% 99.94% 100.23% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 5.51 % 2.46 % 20.49 % 4.27 % 15.68 % 15.47 % 10.69 % -35.69%
  QoQ % 123.98% -87.99% 379.86% -72.77% 1.36% 44.71% -
  Horiz. % 51.54% 23.01% 191.67% 39.94% 146.68% 144.71% 100.00%
ROE 3.41 % 1.59 % -1.89 % 0.85 % 6.14 % 5.49 % 2.93 % 10.63%
  QoQ % 114.47% 184.13% -322.35% -86.16% 11.84% 87.37% -
  Horiz. % 116.38% 54.27% -64.51% 29.01% 209.56% 187.37% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 24.15 20.84 7.05 24.72 25.25 23.33 18.80 18.15%
  QoQ % 15.88% 195.60% -71.48% -2.10% 8.23% 24.10% -
  Horiz. % 128.46% 110.85% 37.50% 131.49% 134.31% 124.10% 100.00%
EPS 2.02 0.99 -2.72 0.55 3.96 3.61 2.01 0.33%
  QoQ % 104.04% 136.40% -594.55% -86.11% 9.70% 79.60% -
  Horiz. % 100.50% 49.25% -135.32% 27.36% 197.01% 179.60% 100.00%
DPS 0.00 0.00 0.00 6.70 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.5925 0.6214 0.6129 0.6457 0.6446 0.6581 0.6868 -9.37%
  QoQ % -4.65% 1.39% -5.08% 0.17% -2.05% -4.18% -
  Horiz. % 86.27% 90.48% 89.24% 94.02% 93.86% 95.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 18.60 16.05 12.73 18.84 19.31 17.90 14.39 18.64%
  QoQ % 15.89% 26.08% -32.43% -2.43% 7.88% 24.39% -
  Horiz. % 129.26% 111.54% 88.46% 130.92% 134.19% 124.39% 100.00%
EPS 1.56 0.76 -2.09 0.42 3.03 2.77 1.54 0.86%
  QoQ % 105.26% 136.36% -597.62% -86.14% 9.39% 79.87% -
  Horiz. % 101.30% 49.35% -135.71% 27.27% 196.75% 179.87% 100.00%
DPS 0.00 0.00 0.00 5.11 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.4565 0.4785 1.1066 0.4921 0.4930 0.5048 0.5256 -8.96%
  QoQ % -4.60% -56.76% 124.87% -0.18% -2.34% -3.96% -
  Horiz. % 86.85% 91.04% 210.54% 93.63% 93.80% 96.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.6100 1.2100 0.9800 1.1100 1.3100 1.8100 2.2600 -
P/RPS 6.67 5.81 13.90 4.49 5.19 7.76 12.02 -32.45%
  QoQ % 14.80% -58.20% 209.58% -13.49% -33.12% -35.44% -
  Horiz. % 55.49% 48.34% 115.64% 37.35% 43.18% 64.56% 100.00%
P/EPS 79.70 122.22 -84.48 201.82 33.08 50.14 112.44 -20.48%
  QoQ % -34.79% 244.67% -141.86% 510.10% -34.02% -55.41% -
  Horiz. % 70.88% 108.70% -75.13% 179.49% 29.42% 44.59% 100.00%
EY 1.25 0.82 -1.18 0.50 3.02 1.99 0.89 25.39%
  QoQ % 52.44% 169.49% -336.00% -83.44% 51.76% 123.60% -
  Horiz. % 140.45% 92.13% -132.58% 56.18% 339.33% 223.60% 100.00%
DY 0.00 0.00 0.00 6.04 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 2.72 1.95 1.60 1.72 2.03 2.75 3.29 -11.90%
  QoQ % 39.49% 21.88% -6.98% -15.27% -26.18% -16.41% -
  Horiz. % 82.67% 59.27% 48.63% 52.28% 61.70% 83.59% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 28/08/09 15/05/09 27/02/09 24/11/08 28/08/08 28/05/08 -
Price 1.7400 1.4800 1.3400 0.9700 0.9300 1.6000 2.3200 -
P/RPS 7.21 7.10 19.01 3.92 3.68 6.86 12.34 -30.09%
  QoQ % 1.55% -62.65% 384.95% 6.52% -46.36% -44.41% -
  Horiz. % 58.43% 57.54% 154.05% 31.77% 29.82% 55.59% 100.00%
P/EPS 86.14 149.49 -115.52 176.36 23.48 44.32 115.42 -17.71%
  QoQ % -42.38% 229.41% -165.50% 651.11% -47.02% -61.60% -
  Horiz. % 74.63% 129.52% -100.09% 152.80% 20.34% 38.40% 100.00%
EY 1.16 0.67 -0.87 0.57 4.26 2.26 0.87 21.12%
  QoQ % 73.13% 177.01% -252.63% -86.62% 88.50% 159.77% -
  Horiz. % 133.33% 77.01% -100.00% 65.52% 489.66% 259.77% 100.00%
DY 0.00 0.00 0.00 6.91 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 2.94 2.38 2.19 1.50 1.44 2.43 3.38 -8.87%
  QoQ % 23.53% 8.68% 46.00% 4.17% -40.74% -28.11% -
  Horiz. % 86.98% 70.41% 64.79% 44.38% 42.60% 71.89% 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
 
 

501  265  665  1024 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.21+0.01 
 MTRONIC 0.12+0.01 
 MTRONIC-WA 0.08+0.01 
 KANGER 0.180.00 
 NETX 0.15+0.005 
 HIAPTEK 0.280.00 
 TNLOGIS 0.94+0.105 
 IRIS 0.36+0.01 
 EAH 0.035+0.005 
 VIVOCOM 1.05-0.09 

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