[MEDIA] QoQ Annualized Quarter Result on 31-Mar-2008 [#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- -41.88%
YoY- 100.32%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 781,290 763,153 716,256 638,344 691,501 656,458 560,046 24.72%
PBT 159,264 142,754 119,798 89,936 151,330 135,680 86,126 50.37%
Tax -86,818 -34,256 -24,238 -21,684 -33,890 -30,925 -18,954 174.53%
NP 72,446 108,498 95,560 68,252 117,440 104,754 67,172 5.14%
-
NP to SH 86,023 108,498 95,560 68,252 117,440 104,754 67,172 17.83%
-
Tax Rate 54.51% 24.00% 20.23% 24.11% 22.39% 22.79% 22.01% -
Total Cost 708,844 654,654 620,696 570,092 574,061 551,704 492,874 27.27%
-
Net Worth 546,165 546,392 559,502 583,028 529,050 483,483 449,697 13.76%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 132,798 - - - - - - -
Div Payout % 154.38% - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 546,165 546,392 559,502 583,028 529,050 483,483 449,697 13.76%
NOSH 845,850 847,645 850,177 848,905 815,555 816,694 807,355 3.13%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 9.27% 14.22% 13.34% 10.69% 16.98% 15.96% 11.99% -
ROE 15.75% 19.86% 17.08% 11.71% 22.20% 21.67% 14.94% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 92.37 90.03 84.25 75.20 84.79 80.38 69.37 20.92%
EPS 10.17 12.80 11.24 8.04 14.40 12.83 8.32 14.25%
DPS 15.70 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6457 0.6446 0.6581 0.6868 0.6487 0.592 0.557 10.30%
Adjusted Per Share Value based on latest NOSH - 848,905
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 70.44 68.80 64.57 57.55 62.34 59.18 50.49 24.73%
EPS 7.76 9.78 8.62 6.15 10.59 9.44 6.06 17.83%
DPS 11.97 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4924 0.4926 0.5044 0.5256 0.477 0.4359 0.4054 13.77%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.11 1.31 1.81 2.26 2.81 2.85 3.02 -
P/RPS 1.20 1.46 2.15 3.01 3.31 3.55 4.35 -57.45%
P/EPS 10.91 10.23 16.10 28.11 19.51 22.22 36.30 -54.96%
EY 9.16 9.77 6.21 3.56 5.12 4.50 2.75 122.22%
DY 14.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 2.03 2.75 3.29 4.33 4.81 5.42 -53.31%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 24/11/08 28/08/08 28/05/08 28/02/08 15/11/07 24/08/07 -
Price 0.97 0.93 1.60 2.32 2.40 2.80 2.68 -
P/RPS 1.05 1.03 1.90 3.09 2.83 3.48 3.86 -57.85%
P/EPS 9.54 7.27 14.23 28.86 16.67 21.83 32.21 -55.40%
EY 10.48 13.76 7.02 3.47 6.00 4.58 3.10 124.42%
DY 16.19 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.44 2.43 3.38 3.70 4.73 4.81 -53.85%

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