Highlights

[MEDIA] QoQ 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 -     -599.70%    YoY -     -236.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 218,498 206,352 178,002 141,177 208,925 214,237 198,542 6.57%
  QoQ % 5.89% 15.93% 26.08% -32.43% -2.48% 7.91% -
  Horiz. % 110.05% 103.93% 89.65% 71.11% 105.23% 107.91% 100.00%
PBT 211,623 49,643 23,937 -9,359 52,198 47,168 37,414 216.46%
  QoQ % 326.29% 107.39% 355.76% -117.93% 10.66% 26.07% -
  Horiz. % 565.63% 132.69% 63.98% -25.01% 139.51% 126.07% 100.00%
Tax 1,213 -38,264 -19,554 38,290 -43,270 -13,573 -6,698 -
  QoQ % 103.17% -95.68% -151.07% 188.49% -218.79% -102.64% -
  Horiz. % -18.11% 571.28% 291.94% -571.66% 646.01% 202.64% 100.00%
NP 212,836 11,379 4,383 28,931 8,928 33,595 30,716 262.18%
  QoQ % 1,770.43% 159.62% -84.85% 224.05% -73.42% 9.37% -
  Horiz. % 692.92% 37.05% 14.27% 94.19% 29.07% 109.37% 100.00%
NP to SH 192,313 17,262 8,456 -23,231 4,649 33,595 30,716 238.57%
  QoQ % 1,014.08% 104.14% 136.40% -599.70% -86.16% 9.37% -
  Horiz. % 626.10% 56.20% 27.53% -75.63% 15.14% 109.37% 100.00%
Tax Rate -0.57 % 77.08 % 81.69 % - % 82.90 % 28.78 % 17.90 % -
  QoQ % -100.74% -5.64% 0.00% 0.00% 188.05% 60.78% -
  Horiz. % -3.18% 430.61% 456.37% 0.00% 463.13% 160.78% 100.00%
Total Cost 5,662 194,973 173,619 112,246 199,997 180,642 167,826 -89.49%
  QoQ % -97.10% 12.30% 54.68% -43.88% 10.71% 7.64% -
  Horiz. % 3.37% 116.18% 103.45% 66.88% 119.17% 107.64% 100.00%
Net Worth 869,354 506,323 530,763 1,227,437 545,792 546,851 559,950 33.97%
  QoQ % 71.70% -4.60% -56.76% 124.89% -0.19% -2.34% -
  Horiz. % 155.26% 90.42% 94.79% 219.20% 97.47% 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 85,863 - - - 56,633 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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. % 3.67% 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 869,354 506,323 530,763 1,227,437 545,792 546,851 559,950 33.97%
  QoQ % 71.70% -4.60% -56.76% 124.89% -0.19% -2.34% -
  Horiz. % 155.26% 90.42% 94.79% 219.20% 97.47% 97.66% 100.00%
NOSH 857,774 854,554 854,141 2,002,672 845,272 848,358 850,858 0.54%
  QoQ % 0.38% 0.05% -57.35% 136.93% -0.36% -0.29% -
  Horiz. % 100.81% 100.43% 100.39% 235.37% 99.34% 99.71% 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 97.41 % 5.51 % 2.46 % 20.49 % 4.27 % 15.68 % 15.47 % 239.85%
  QoQ % 1,667.88% 123.98% -87.99% 379.86% -72.77% 1.36% -
  Horiz. % 629.67% 35.62% 15.90% 132.45% 27.60% 101.36% 100.00%
ROE 22.12 % 3.41 % 1.59 % -1.89 % 0.85 % 6.14 % 5.49 % 152.56%
  QoQ % 548.68% 114.47% 184.13% -322.35% -86.16% 11.84% -
  Horiz. % 402.91% 62.11% 28.96% -34.43% 15.48% 111.84% 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 25.47 24.15 20.84 7.05 24.72 25.25 23.33 6.01%
  QoQ % 5.47% 15.88% 195.60% -71.48% -2.10% 8.23% -
  Horiz. % 109.17% 103.51% 89.33% 30.22% 105.96% 108.23% 100.00%
EPS 22.42 2.02 0.99 -2.72 0.55 3.96 3.61 236.75%
  QoQ % 1,009.90% 104.04% 136.40% -594.55% -86.11% 9.70% -
  Horiz. % 621.05% 55.96% 27.42% -75.35% 15.24% 109.70% 100.00%
DPS 10.01 0.00 0.00 0.00 6.70 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 149.40% 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 19.70 18.60 16.05 12.73 18.84 19.31 17.90 6.58%
  QoQ % 5.91% 15.89% 26.08% -32.43% -2.43% 7.88% -
  Horiz. % 110.06% 103.91% 89.66% 71.12% 105.25% 107.88% 100.00%
EPS 17.34 1.56 0.76 -2.09 0.42 3.03 2.77 238.53%
  QoQ % 1,011.54% 105.26% 136.36% -597.62% -86.14% 9.39% -
  Horiz. % 625.99% 56.32% 27.44% -75.45% 15.16% 109.39% 100.00%
DPS 7.74 0.00 0.00 0.00 5.11 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 151.47% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.7838 0.4565 0.4785 1.1066 0.4921 0.4930 0.5048 33.98%
  QoQ % 71.70% -4.60% -56.76% 124.87% -0.18% -2.34% -
  Horiz. % 155.27% 90.43% 94.79% 219.22% 97.48% 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 6.56 6.67 5.81 13.90 4.49 5.19 7.76 -10.57%
  QoQ % -1.65% 14.80% -58.20% 209.58% -13.49% -33.12% -
  Horiz. % 84.54% 85.95% 74.87% 179.12% 57.86% 66.88% 100.00%
P/EPS 7.45 79.70 122.22 -84.48 201.82 33.08 50.14 -71.85%
  QoQ % -90.65% -34.79% 244.67% -141.86% 510.10% -34.02% -
  Horiz. % 14.86% 158.95% 243.76% -168.49% 402.51% 65.98% 100.00%
EY 13.43 1.25 0.82 -1.18 0.50 3.02 1.99 255.88%
  QoQ % 974.40% 52.44% 169.49% -336.00% -83.44% 51.76% -
  Horiz. % 674.87% 62.81% 41.21% -59.30% 25.13% 151.76% 100.00%
DY 5.99 0.00 0.00 0.00 6.04 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.17% 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 7.50 7.21 7.10 19.01 3.92 3.68 6.86 6.11%
  QoQ % 4.02% 1.55% -62.65% 384.95% 6.52% -46.36% -
  Horiz. % 109.33% 105.10% 103.50% 277.11% 57.14% 53.64% 100.00%
P/EPS 8.52 86.14 149.49 -115.52 176.36 23.48 44.32 -66.59%
  QoQ % -90.11% -42.38% 229.41% -165.50% 651.11% -47.02% -
  Horiz. % 19.22% 194.36% 337.30% -260.65% 397.92% 52.98% 100.00%
EY 11.74 1.16 0.67 -0.87 0.57 4.26 2.26 199.04%
  QoQ % 912.07% 73.13% 177.01% -252.63% -86.62% 88.50% -
  Horiz. % 519.47% 51.33% 29.65% -38.50% 25.22% 188.50% 100.00%
DY 5.24 0.00 0.00 0.00 6.91 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.83% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers