[MEDIA] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 13.54%
YoY- 3.57%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 638,358 564,708 781,290 763,153 716,256 638,344 691,501 -5.19%
PBT 29,156 -37,436 159,264 142,754 119,798 89,936 151,330 -66.67%
Tax -78,252 153,160 -86,818 -34,256 -24,238 -21,684 -33,890 74.78%
NP -49,096 115,724 72,446 108,498 95,560 68,252 117,440 -
-
NP to SH -29,550 -92,924 86,023 108,498 95,560 68,252 117,440 -
-
Tax Rate 268.39% - 54.51% 24.00% 20.23% 24.11% 22.39% -
Total Cost 687,454 448,984 708,844 654,654 620,696 570,092 574,061 12.78%
-
Net Worth 530,704 1,227,437 546,165 546,392 559,502 583,028 529,050 0.20%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 132,798 - - - - -
Div Payout % - - 154.38% - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 530,704 1,227,437 546,165 546,392 559,502 583,028 529,050 0.20%
NOSH 854,046 2,002,672 845,850 847,645 850,177 848,905 815,555 3.12%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -7.69% 20.49% 9.27% 14.22% 13.34% 10.69% 16.98% -
ROE -5.57% -7.57% 15.75% 19.86% 17.08% 11.71% 22.20% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 74.75 28.20 92.37 90.03 84.25 75.20 84.79 -8.06%
EPS -3.46 -10.88 10.17 12.80 11.24 8.04 14.40 -
DPS 0.00 0.00 15.70 0.00 0.00 0.00 0.00 -
NAPS 0.6214 0.6129 0.6457 0.6446 0.6581 0.6868 0.6487 -2.82%
Adjusted Per Share Value based on latest NOSH - 848,358
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 57.55 50.91 70.44 68.80 64.57 57.55 62.34 -5.19%
EPS -2.66 -8.38 7.76 9.78 8.62 6.15 10.59 -
DPS 0.00 0.00 11.97 0.00 0.00 0.00 0.00 -
NAPS 0.4785 1.1066 0.4924 0.4926 0.5044 0.5256 0.477 0.20%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.21 0.98 1.11 1.31 1.81 2.26 2.81 -
P/RPS 1.62 3.48 1.20 1.46 2.15 3.01 3.31 -37.92%
P/EPS -34.97 -21.12 10.91 10.23 16.10 28.11 19.51 -
EY -2.86 -4.73 9.16 9.77 6.21 3.56 5.12 -
DY 0.00 0.00 14.14 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.60 1.72 2.03 2.75 3.29 4.33 -41.27%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 15/05/09 27/02/09 24/11/08 28/08/08 28/05/08 28/02/08 -
Price 1.48 1.34 0.97 0.93 1.60 2.32 2.40 -
P/RPS 1.98 4.75 1.05 1.03 1.90 3.09 2.83 -21.20%
P/EPS -42.77 -28.88 9.54 7.27 14.23 28.86 16.67 -
EY -2.34 -3.46 10.48 13.76 7.02 3.47 6.00 -
DY 0.00 0.00 16.19 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 2.19 1.50 1.44 2.43 3.38 3.70 -25.50%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment