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
31/06/17 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.
 


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
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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