Highlights

[MEDIA] YoY Annualized 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 -     -208.02%    YoY -     -236.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,341,136 1,416,756 1,294,688 564,708 638,344 451,644 399,484 22.34%
  YoY % -5.34% 9.43% 129.27% -11.54% 41.34% 13.06% -
  Horiz. % 335.72% 354.65% 324.09% 141.36% 159.79% 113.06% 100.00%
PBT 114,896 190,244 234,668 -37,436 89,936 44,876 -19,016 -
  YoY % -39.61% -18.93% 726.85% -141.63% 100.41% 335.99% -
  Horiz. % -604.21% -1,000.44% -1,234.06% 196.87% -472.95% -235.99% 100.00%
Tax -29,288 -49,540 -47,168 153,160 -21,684 -10,644 -8,752 22.28%
  YoY % 40.88% -5.03% -130.80% 806.33% -103.72% -21.62% -
  Horiz. % 334.64% 566.04% 538.94% -1,750.00% 247.76% 121.62% 100.00%
NP 85,608 140,704 187,500 115,724 68,252 34,232 -27,768 -
  YoY % -39.16% -24.96% 62.02% 69.55% 99.38% 223.28% -
  Horiz. % -308.30% -506.71% -675.24% -416.75% -245.79% -123.28% 100.00%
NP to SH 83,064 139,172 182,288 -92,924 68,252 34,072 -27,216 -
  YoY % -40.32% -23.65% 296.17% -236.15% 100.32% 225.19% -
  Horiz. % -305.20% -511.36% -669.78% 341.43% -250.78% -125.19% 100.00%
Tax Rate 25.49 % 26.04 % 20.10 % - % 24.11 % 23.72 % - % -
  YoY % -2.11% 29.55% 0.00% 0.00% 1.64% 0.00% -
  Horiz. % 107.46% 109.78% 84.74% 0.00% 101.64% 100.00% -
Total Cost 1,255,528 1,276,052 1,107,188 448,984 570,092 417,412 427,252 19.66%
  YoY % -1.61% 15.25% 146.60% -21.24% 36.58% -2.30% -
  Horiz. % 293.86% 298.66% 259.14% 105.09% 133.43% 97.70% 100.00%
Net Worth 1,392,420 1,315,403 102,375,987 1,227,437 583,028 398,548 40,337 80.35%
  YoY % 5.86% -98.72% 8,240.62% 110.53% 46.29% 888.02% -
  Horiz. % 3,451.88% 3,260.95% 253,795.41% 3,042.88% 1,445.36% 988.02% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,392,420 1,315,403 102,375,987 1,227,437 583,028 398,548 40,337 80.35%
  YoY % 5.86% -98.72% 8,240.62% 110.53% 46.29% 888.02% -
  Horiz. % 3,451.88% 3,260.95% 253,795.41% 3,042.88% 1,445.36% 988.02% 100.00%
NOSH 1,071,752 1,035,505 975,845 2,002,672 848,905 781,467 607,499 9.91%
  YoY % 3.50% 6.11% -51.27% 135.91% 8.63% 28.64% -
  Horiz. % 176.42% 170.45% 160.63% 329.66% 139.74% 128.64% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 6.38 % 9.93 % 14.48 % 20.49 % 10.69 % 7.58 % -6.95 % -
  YoY % -35.75% -31.42% -29.33% 91.67% 41.03% 209.06% -
  Horiz. % -91.80% -142.88% -208.35% -294.82% -153.81% -109.06% 100.00%
ROE 5.97 % 10.58 % 0.18 % -7.57 % 11.71 % 8.55 % -67.47 % -
  YoY % -43.57% 5,777.78% 102.38% -164.65% 36.96% 112.67% -
  Horiz. % -8.85% -15.68% -0.27% 11.22% -17.36% -12.67% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 125.13 136.82 132.67 28.20 75.20 57.79 65.76 11.31%
  YoY % -8.54% 3.13% 370.46% -62.50% 30.13% -12.12% -
  Horiz. % 190.28% 208.06% 201.75% 42.88% 114.36% 87.88% 100.00%
EPS 7.72 13.44 18.68 -10.88 8.04 4.36 -4.48 -
  YoY % -42.56% -28.05% 271.69% -235.32% 84.40% 197.32% -
  Horiz. % -172.32% -300.00% -416.96% 242.86% -179.46% -97.32% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2992 1.2703 104.9100 0.6129 0.6868 0.5100 0.0664 64.08%
  YoY % 2.28% -98.79% 17,016.98% -10.76% 34.67% 668.07% -
  Horiz. % 1,956.63% 1,913.10% 157,997.00% 923.04% 1,034.34% 768.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 120.91 127.73 116.72 50.91 57.55 40.72 36.02 22.34%
  YoY % -5.34% 9.43% 129.27% -11.54% 41.33% 13.05% -
  Horiz. % 335.67% 354.61% 324.04% 141.34% 159.77% 113.05% 100.00%
EPS 7.49 12.55 16.43 -8.38 6.15 3.07 -2.45 -
  YoY % -40.32% -23.62% 296.06% -236.26% 100.33% 225.31% -
  Horiz. % -305.71% -512.24% -670.61% 342.04% -251.02% -125.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2553 1.1859 92.2980 1.1066 0.5256 0.3593 0.0364 80.32%
  YoY % 5.85% -98.72% 8,240.68% 110.54% 46.28% 887.09% -
  Horiz. % 3,448.63% 3,257.97% 253,565.92% 3,040.11% 1,443.96% 987.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.6800 2.5700 2.1500 0.9800 2.2600 2.4800 1.8000 -
P/RPS 2.14 1.88 1.62 3.48 3.01 4.29 2.74 -4.03%
  YoY % 13.83% 16.05% -53.45% 15.61% -29.84% 56.57% -
  Horiz. % 78.10% 68.61% 59.12% 127.01% 109.85% 156.57% 100.00%
P/EPS 34.58 19.12 11.51 -21.12 28.11 56.88 -40.18 -
  YoY % 80.86% 66.12% 154.50% -175.13% -50.58% 241.56% -
  Horiz. % -86.06% -47.59% -28.65% 52.56% -69.96% -141.56% 100.00%
EY 2.89 5.23 8.69 -4.73 3.56 1.76 -2.49 -
  YoY % -44.74% -39.82% 283.72% -232.87% 102.27% 170.68% -
  Horiz. % -116.06% -210.04% -349.00% 189.96% -142.97% -70.68% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.06 2.02 0.02 1.60 3.29 4.86 27.11 -34.89%
  YoY % 1.98% 10,000.00% -98.75% -51.37% -32.30% -82.07% -
  Horiz. % 7.60% 7.45% 0.07% 5.90% 12.14% 17.93% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 16/05/12 12/05/11 19/05/10 15/05/09 28/05/08 18/05/07 19/06/06 -
Price 2.4000 2.6800 2.0900 1.3400 2.3200 2.6400 1.6000 -
P/RPS 1.92 1.96 1.58 4.75 3.09 4.57 2.43 -3.85%
  YoY % -2.04% 24.05% -66.74% 53.72% -32.39% 88.07% -
  Horiz. % 79.01% 80.66% 65.02% 195.47% 127.16% 188.07% 100.00%
P/EPS 30.97 19.94 11.19 -28.88 28.86 60.55 -35.71 -
  YoY % 55.32% 78.19% 138.75% -200.07% -52.34% 269.56% -
  Horiz. % -86.73% -55.84% -31.34% 80.87% -80.82% -169.56% 100.00%
EY 3.23 5.01 8.94 -3.46 3.47 1.65 -2.80 -
  YoY % -35.53% -43.96% 358.38% -199.71% 110.30% 158.93% -
  Horiz. % -115.36% -178.93% -319.29% 123.57% -123.93% -58.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.85 2.11 0.02 2.19 3.38 5.18 24.10 -34.78%
  YoY % -12.32% 10,450.00% -99.09% -35.21% -34.75% -78.51% -
  Horiz. % 7.68% 8.76% 0.08% 9.09% 14.02% 21.49% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

455  317  624  1068 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.83+0.035 
 VIVOCOM 1.16+0.15 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 TNLOGIS 0.855+0.09 
 KANGER 0.19+0.005 
 SOLUTN 1.29+0.02 
 TDM 0.29+0.025 

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