Highlights

[MEDIA] YoY Quarter Result on 2008-03-31 [#1]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 28-May-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Mar-2008  [#1]
Profit Trend QoQ -     -56.11%    YoY -     100.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 354,189 323,672 141,177 159,586 112,911 99,871 77,980 28.67%
  YoY % 9.43% 129.27% -11.54% 41.34% 13.06% 28.07% -
  Horiz. % 454.20% 415.07% 181.04% 204.65% 144.79% 128.07% 100.00%
PBT 47,561 58,667 -9,359 22,484 11,219 -4,754 6,969 37.71%
  YoY % -18.93% 726.85% -141.63% 100.41% 335.99% -168.22% -
  Horiz. % 682.47% 841.83% -134.29% 322.63% 160.98% -68.22% 100.00%
Tax -12,385 -11,792 38,290 -5,421 -2,661 -2,188 -1,818 37.66%
  YoY % -5.03% -130.80% 806.33% -103.72% -21.62% -20.35% -
  Horiz. % 681.24% 648.62% -2,106.16% 298.18% 146.37% 120.35% 100.00%
NP 35,176 46,875 28,931 17,063 8,558 -6,942 5,151 37.72%
  YoY % -24.96% 62.02% 69.55% 99.38% 223.28% -234.77% -
  Horiz. % 682.90% 910.02% 561.66% 331.26% 166.14% -134.77% 100.00%
NP to SH 34,793 45,572 -23,231 17,063 8,518 -6,804 5,284 36.89%
  YoY % -23.65% 296.17% -236.15% 100.32% 225.19% -228.77% -
  Horiz. % 658.46% 862.45% -439.65% 322.92% 161.20% -128.77% 100.00%
Tax Rate 26.04 % 20.10 % - % 24.11 % 23.72 % - % 26.09 % -0.03%
  YoY % 29.55% 0.00% 0.00% 1.64% 0.00% 0.00% -
  Horiz. % 99.81% 77.04% 0.00% 92.41% 90.92% 0.00% 100.00%
Total Cost 319,013 276,797 112,246 142,523 104,353 106,813 72,829 27.90%
  YoY % 15.25% 146.60% -21.24% 36.58% -2.30% 46.66% -
  Horiz. % 438.03% 380.06% 154.12% 195.70% 143.28% 146.66% 100.00%
Net Worth 1,315,403 102,375,987 1,227,437 583,028 398,548 40,337 236,701 33.07%
  YoY % -98.72% 8,240.62% 110.53% 46.29% 888.02% -82.96% -
  Horiz. % 555.72% 43,251.07% 518.56% 246.31% 168.38% 17.04% 100.00%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 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
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 1,315,403 102,375,987 1,227,437 583,028 398,548 40,337 236,701 33.07%
  YoY % -98.72% 8,240.62% 110.53% 46.29% 888.02% -82.96% -
  Horiz. % 555.72% 43,251.07% 518.56% 246.31% 168.38% 17.04% 100.00%
NOSH 1,035,505 975,845 2,002,672 848,905 781,467 607,499 539,183 11.48%
  YoY % 6.11% -51.27% 135.91% 8.63% 28.64% 12.67% -
  Horiz. % 192.05% 180.99% 371.43% 157.44% 144.94% 112.67% 100.00%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 9.93 % 14.48 % 20.49 % 10.69 % 7.58 % -6.95 % 6.61 % 7.01%
  YoY % -31.42% -29.33% 91.67% 41.03% 209.06% -205.14% -
  Horiz. % 150.23% 219.06% 309.98% 161.72% 114.67% -105.14% 100.00%
ROE 2.65 % 0.04 % -1.89 % 2.93 % 2.14 % -16.87 % 2.23 % 2.92%
  YoY % 6,525.00% 102.12% -164.51% 36.92% 112.69% -856.50% -
  Horiz. % 118.83% 1.79% -84.75% 131.39% 95.96% -756.50% 100.00%
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 34.20 33.17 7.05 18.80 14.45 16.44 14.46 15.42%
  YoY % 3.11% 370.50% -62.50% 30.10% -12.10% 13.69% -
  Horiz. % 236.51% 229.39% 48.76% 130.01% 99.93% 113.69% 100.00%
EPS 3.36 4.67 -2.72 2.01 1.09 -1.12 0.98 22.78%
  YoY % -28.05% 271.69% -235.32% 84.40% 197.32% -214.29% -
  Horiz. % 342.86% 476.53% -277.55% 205.10% 111.22% -114.29% 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 1.2703 104.9100 0.6129 0.6868 0.5100 0.0664 0.4390 19.36%
  YoY % -98.79% 17,016.98% -10.76% 34.67% 668.07% -84.87% -
  Horiz. % 289.36% 23,897.49% 139.61% 156.45% 116.17% 15.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 31.93 29.18 12.73 14.39 10.18 9.00 7.03 28.67%
  YoY % 9.42% 129.22% -11.54% 41.36% 13.11% 28.02% -
  Horiz. % 454.20% 415.08% 181.08% 204.69% 144.81% 128.02% 100.00%
EPS 3.14 4.11 -2.09 1.54 0.77 -0.61 0.48 36.74%
  YoY % -23.60% 296.65% -235.71% 100.00% 226.23% -227.08% -
  Horiz. % 654.17% 856.25% -435.42% 320.83% 160.42% -127.08% 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 1.1859 92.2980 1.1066 0.5256 0.3593 0.0364 0.2134 33.07%
  YoY % -98.72% 8,240.68% 110.54% 46.28% 887.09% -82.94% -
  Horiz. % 555.72% 43,251.17% 518.56% 246.30% 168.37% 17.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 2.5700 2.1500 0.9800 2.2600 2.4800 1.8000 1.4500 -
P/RPS 7.51 6.48 13.90 12.02 17.16 10.95 10.03 -4.71%
  YoY % 15.90% -53.38% 15.64% -29.95% 56.71% 9.17% -
  Horiz. % 74.88% 64.61% 138.58% 119.84% 171.09% 109.17% 100.00%
P/EPS 76.49 46.04 -84.48 112.44 227.52 -160.71 147.96 -10.41%
  YoY % 66.14% 154.50% -175.13% -50.58% 241.57% -208.62% -
  Horiz. % 51.70% 31.12% -57.10% 75.99% 153.77% -108.62% 100.00%
EY 1.31 2.17 -1.18 0.89 0.44 -0.62 0.68 11.54%
  YoY % -39.63% 283.90% -232.58% 102.27% 170.97% -191.18% -
  Horiz. % 192.65% 319.12% -173.53% 130.88% 64.71% -91.18% 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 2.02 0.02 1.60 3.29 4.86 27.11 3.30 -7.85%
  YoY % 10,000.00% -98.75% -51.37% -32.30% -82.07% 721.52% -
  Horiz. % 61.21% 0.61% 48.48% 99.70% 147.27% 821.52% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 12/05/11 19/05/10 15/05/09 28/05/08 18/05/07 19/06/06 19/05/05 -
Price 2.6800 2.0900 1.3400 2.3200 2.6400 1.6000 1.6300 -
P/RPS 7.84 6.30 19.01 12.34 18.27 9.73 11.27 -5.87%
  YoY % 24.44% -66.86% 54.05% -32.46% 87.77% -13.66% -
  Horiz. % 69.57% 55.90% 168.68% 109.49% 162.11% 86.34% 100.00%
P/EPS 79.76 44.75 -115.52 115.42 242.20 -142.86 166.33 -11.52%
  YoY % 78.23% 138.74% -200.09% -52.35% 269.54% -185.89% -
  Horiz. % 47.95% 26.90% -69.45% 69.39% 145.61% -85.89% 100.00%
EY 1.25 2.23 -0.87 0.87 0.41 -0.70 0.60 13.01%
  YoY % -43.95% 356.32% -200.00% 112.20% 158.57% -216.67% -
  Horiz. % 208.33% 371.67% -145.00% 145.00% 68.33% -116.67% 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 2.11 0.02 2.19 3.38 5.18 24.10 3.71 -8.97%
  YoY % 10,450.00% -99.09% -35.21% -34.75% -78.51% 549.60% -
  Horiz. % 56.87% 0.54% 59.03% 91.11% 139.62% 649.60% 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
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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