[MEDIA] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 5.71%
YoY- -26.75%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 525,531 319,179 141,177 781,290 572,365 358,128 159,586 121.18%
PBT 64,221 14,578 -9,359 159,264 107,066 59,899 22,484 101.18%
Tax -77,390 -39,126 38,290 -86,818 -25,692 -12,119 -5,421 487.53%
NP -13,169 -24,548 28,931 72,446 81,374 47,780 17,063 -
-
NP to SH 2,487 -14,775 -23,231 86,023 81,374 47,780 17,063 -72.27%
-
Tax Rate 120.51% 268.39% - 54.51% 24.00% 20.23% 24.11% -
Total Cost 538,700 343,727 112,246 708,844 490,991 310,348 142,523 142.45%
-
Net Worth 508,119 530,704 1,227,437 546,165 546,392 559,502 583,028 -8.75%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 132,798 - - - -
Div Payout % - - - 154.38% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 508,119 530,704 1,227,437 546,165 546,392 559,502 583,028 -8.75%
NOSH 857,586 854,046 2,002,672 845,850 847,645 850,177 848,905 0.67%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -2.51% -7.69% 20.49% 9.27% 14.22% 13.34% 10.69% -
ROE 0.49% -2.78% -1.89% 15.75% 14.89% 8.54% 2.93% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 61.28 37.37 7.05 92.37 67.52 42.12 18.80 119.68%
EPS 0.29 -1.73 -2.72 10.17 9.60 5.62 2.01 -72.45%
DPS 0.00 0.00 0.00 15.70 0.00 0.00 0.00 -
NAPS 0.5925 0.6214 0.6129 0.6457 0.6446 0.6581 0.6868 -9.36%
Adjusted Per Share Value based on latest NOSH - 845,272
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 48.06 29.19 12.91 71.45 52.34 32.75 14.59 121.22%
EPS 0.23 -1.35 -2.12 7.87 7.44 4.37 1.56 -72.05%
DPS 0.00 0.00 0.00 12.14 0.00 0.00 0.00 -
NAPS 0.4647 0.4853 1.1225 0.4995 0.4997 0.5116 0.5332 -8.75%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.61 1.21 0.98 1.11 1.31 1.81 2.26 -
P/RPS 2.63 3.24 13.90 1.20 1.94 4.30 12.02 -63.65%
P/EPS 555.17 -69.94 -84.48 10.91 13.65 32.21 112.44 189.67%
EY 0.18 -1.43 -1.18 9.16 7.33 3.10 0.89 -65.51%
DY 0.00 0.00 0.00 14.14 0.00 0.00 0.00 -
P/NAPS 2.72 1.95 1.60 1.72 2.03 2.75 3.29 -11.90%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 28/08/09 15/05/09 27/02/09 24/11/08 28/08/08 28/05/08 -
Price 1.74 1.48 1.34 0.97 0.93 1.60 2.32 -
P/RPS 2.84 3.96 19.01 1.05 1.38 3.80 12.34 -62.41%
P/EPS 600.00 -85.55 -115.52 9.54 9.69 28.47 115.42 199.78%
EY 0.17 -1.17 -0.87 10.48 10.32 3.51 0.87 -66.29%
DY 0.00 0.00 0.00 16.19 0.00 0.00 0.00 -
P/NAPS 2.94 2.38 2.19 1.50 1.44 2.43 3.38 -8.87%

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