[MEDIA] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
16-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 87.41%
YoY- 6095.98%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 775,861 354,189 1,546,643 1,135,372 718,619 323,672 744,029 2.84%
PBT 108,109 47,561 295,311 215,927 121,591 58,667 275,844 -46.53%
Tax -27,839 -12,385 -46,285 -55,464 -34,809 -11,792 -23,988 10.46%
NP 80,270 35,176 249,026 160,463 86,782 46,875 251,856 -53.43%
-
NP to SH 79,232 34,793 242,294 154,094 82,225 45,572 194,800 -45.19%
-
Tax Rate 25.75% 26.04% 15.67% 25.69% 28.63% 20.10% 8.70% -
Total Cost 695,591 319,013 1,297,617 974,909 631,837 276,797 492,173 26.01%
-
Net Worth 1,378,406 1,315,403 1,201,839 1,145,162 1,061,405 102,375,987 869,351 36.08%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 59,155 39,410 - - 85,862 -
Div Payout % - - 24.41% 25.58% - - 44.08% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,378,406 1,315,403 1,201,839 1,145,162 1,061,405 102,375,987 869,351 36.08%
NOSH 1,045,277 1,035,505 985,922 985,255 976,543 975,845 857,771 14.12%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 10.35% 9.93% 16.10% 14.13% 12.08% 14.48% 33.85% -
ROE 5.75% 2.65% 20.16% 13.46% 7.75% 0.04% 22.41% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 74.23 34.20 156.87 115.24 73.59 33.17 86.74 -9.88%
EPS 7.58 3.36 24.58 15.64 8.42 4.67 22.71 -51.97%
DPS 0.00 0.00 6.00 4.00 0.00 0.00 10.01 -
NAPS 1.3187 1.2703 1.219 1.1623 1.0869 104.91 1.0135 19.24%
Adjusted Per Share Value based on latest NOSH - 985,857
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 70.95 32.39 141.44 103.83 65.72 29.60 68.04 2.83%
EPS 7.25 3.18 22.16 14.09 7.52 4.17 17.81 -45.16%
DPS 0.00 0.00 5.41 3.60 0.00 0.00 7.85 -
NAPS 1.2605 1.2029 1.099 1.0472 0.9706 93.6198 0.795 36.08%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.90 2.57 2.60 2.16 2.11 2.15 1.67 -
P/RPS 3.91 7.51 1.66 1.87 2.87 6.48 1.93 60.31%
P/EPS 38.26 76.49 10.58 13.81 25.06 46.04 7.35 201.26%
EY 2.61 1.31 9.45 7.24 3.99 2.17 13.60 -66.82%
DY 0.00 0.00 2.31 1.85 0.00 0.00 5.99 -
P/NAPS 2.20 2.02 2.13 1.86 1.94 0.02 1.65 21.20%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 12/05/11 23/02/11 16/11/10 24/08/10 19/05/10 24/02/10 -
Price 2.76 2.68 2.39 2.22 2.12 2.09 1.91 -
P/RPS 3.72 7.84 1.52 1.93 2.88 6.30 2.20 42.06%
P/EPS 36.41 79.76 9.73 14.19 25.18 44.75 8.41 166.34%
EY 2.75 1.25 10.28 7.05 3.97 2.23 11.89 -62.42%
DY 0.00 0.00 2.51 1.80 0.00 0.00 5.24 -
P/NAPS 2.09 2.11 1.96 1.91 1.95 0.02 1.88 7.33%

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