Highlights

[MEDIA] YoY Cumulative 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 -     -127.01%    YoY -     -236.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 335,284 354,189 323,672 141,177 159,586 112,911 99,871 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 28,724 47,561 58,667 -9,359 22,484 11,219 -4,754 -
  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 -7,322 -12,385 -11,792 38,290 -5,421 -2,661 -2,188 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 21,402 35,176 46,875 28,931 17,063 8,558 -6,942 -
  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 20,766 34,793 45,572 -23,231 17,063 8,518 -6,804 -
  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 313,882 319,013 276,797 112,246 142,523 104,353 106,813 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 1.49 % 2.65 % 0.04 % -1.89 % 2.93 % 2.14 % -16.87 % -
  YoY % -43.77% 6,525.00% 102.12% -164.51% 36.92% 112.69% -
  Horiz. % -8.83% -15.71% -0.24% 11.20% -17.37% -12.69% 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 31.28 34.20 33.17 7.05 18.80 14.45 16.44 11.31%
  YoY % -8.54% 3.11% 370.50% -62.50% 30.10% -12.10% -
  Horiz. % 190.27% 208.03% 201.76% 42.88% 114.36% 87.90% 100.00%
EPS 1.93 3.36 4.67 -2.72 2.01 1.09 -1.12 -
  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 30.23 31.93 29.18 12.73 14.39 10.18 9.00 22.35%
  YoY % -5.32% 9.42% 129.22% -11.54% 41.36% 13.11% -
  Horiz. % 335.89% 354.78% 324.22% 141.44% 159.89% 113.11% 100.00%
EPS 1.87 3.14 4.11 -2.09 1.54 0.77 -0.61 -
  YoY % -40.45% -23.60% 296.65% -235.71% 100.00% 226.23% -
  Horiz. % -306.56% -514.75% -673.77% 342.62% -252.46% -126.23% 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 8.57 7.51 6.48 13.90 12.02 17.16 10.95 -4.00%
  YoY % 14.11% 15.90% -53.38% 15.64% -29.95% 56.71% -
  Horiz. % 78.26% 68.58% 59.18% 126.94% 109.77% 156.71% 100.00%
P/EPS 138.32 76.49 46.04 -84.48 112.44 227.52 -160.71 -
  YoY % 80.83% 66.14% 154.50% -175.13% -50.58% 241.57% -
  Horiz. % -86.07% -47.60% -28.65% 52.57% -69.96% -141.57% 100.00%
EY 0.72 1.31 2.17 -1.18 0.89 0.44 -0.62 -
  YoY % -45.04% -39.63% 283.90% -232.58% 102.27% 170.97% -
  Horiz. % -116.13% -211.29% -350.00% 190.32% -143.55% -70.97% 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 7.67 7.84 6.30 19.01 12.34 18.27 9.73 -3.88%
  YoY % -2.17% 24.44% -66.86% 54.05% -32.46% 87.77% -
  Horiz. % 78.83% 80.58% 64.75% 195.38% 126.82% 187.77% 100.00%
P/EPS 123.87 79.76 44.75 -115.52 115.42 242.20 -142.86 -
  YoY % 55.30% 78.23% 138.74% -200.09% -52.35% 269.54% -
  Horiz. % -86.71% -55.83% -31.32% 80.86% -80.79% -169.54% 100.00%
EY 0.81 1.25 2.23 -0.87 0.87 0.41 -0.70 -
  YoY % -35.20% -43.95% 356.32% -200.00% 112.20% 158.57% -
  Horiz. % -115.71% -178.57% -318.57% 124.29% -124.29% -58.57% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

2107 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.000.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 PUC 0.140.00 
 WILLOW 0.440.00 
 EAH-WE 0.0150.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.1850.00 
 BTECH 0.5450.00 
 3A 0.840.00 

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