[MEDIA] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 116.83%
YoY- -96.94%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 718,619 323,672 744,029 525,531 319,179 141,177 781,290 -5.43%
PBT 121,591 58,667 275,844 64,221 14,578 -9,359 159,264 -16.50%
Tax -34,809 -11,792 -23,988 -77,390 -39,126 38,290 -86,818 -45.71%
NP 86,782 46,875 251,856 -13,169 -24,548 28,931 72,446 12.82%
-
NP to SH 82,225 45,572 194,800 2,487 -14,775 -23,231 86,023 -2.97%
-
Tax Rate 28.63% 20.10% 8.70% 120.51% 268.39% - 54.51% -
Total Cost 631,837 276,797 492,173 538,700 343,727 112,246 708,844 -7.39%
-
Net Worth 1,061,405 102,375,987 869,351 508,119 530,704 1,227,437 546,165 55.91%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 85,862 - - - 132,798 -
Div Payout % - - 44.08% - - - 154.38% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,061,405 102,375,987 869,351 508,119 530,704 1,227,437 546,165 55.91%
NOSH 976,543 975,845 857,771 857,586 854,046 2,002,672 845,850 10.08%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 12.08% 14.48% 33.85% -2.51% -7.69% 20.49% 9.27% -
ROE 7.75% 0.04% 22.41% 0.49% -2.78% -1.89% 15.75% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 73.59 33.17 86.74 61.28 37.37 7.05 92.37 -14.09%
EPS 8.42 4.67 22.71 0.29 -1.73 -2.72 10.17 -11.85%
DPS 0.00 0.00 10.01 0.00 0.00 0.00 15.70 -
NAPS 1.0869 104.91 1.0135 0.5925 0.6214 0.6129 0.6457 41.64%
Adjusted Per Share Value based on latest NOSH - 854,554
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 65.72 29.60 68.04 48.06 29.19 12.91 71.45 -5.43%
EPS 7.52 4.17 17.81 0.23 -1.35 -2.12 7.87 -2.99%
DPS 0.00 0.00 7.85 0.00 0.00 0.00 12.14 -
NAPS 0.9706 93.6198 0.795 0.4647 0.4853 1.1225 0.4995 55.90%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.11 2.15 1.67 1.61 1.21 0.98 1.11 -
P/RPS 2.87 6.48 1.93 2.63 3.24 13.90 1.20 79.12%
P/EPS 25.06 46.04 7.35 555.17 -69.94 -84.48 10.91 74.35%
EY 3.99 2.17 13.60 0.18 -1.43 -1.18 9.16 -42.62%
DY 0.00 0.00 5.99 0.00 0.00 0.00 14.14 -
P/NAPS 1.94 0.02 1.65 2.72 1.95 1.60 1.72 8.37%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 19/05/10 24/02/10 26/11/09 28/08/09 15/05/09 27/02/09 -
Price 2.12 2.09 1.91 1.74 1.48 1.34 0.97 -
P/RPS 2.88 6.30 2.20 2.84 3.96 19.01 1.05 96.30%
P/EPS 25.18 44.75 8.41 600.00 -85.55 -115.52 9.54 91.32%
EY 3.97 2.23 11.89 0.17 -1.17 -0.87 10.48 -47.73%
DY 0.00 0.00 5.24 0.00 0.00 0.00 16.19 -
P/NAPS 1.95 0.02 1.88 2.94 2.38 2.19 1.50 19.17%

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