[MEDIA] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
15-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -127.01%
YoY- -236.15%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 744,029 525,531 319,179 141,177 781,290 572,365 358,128 62.60%
PBT 275,844 64,221 14,578 -9,359 159,264 107,066 59,899 176.02%
Tax -23,988 -77,390 -39,126 38,290 -86,818 -25,692 -12,119 57.45%
NP 251,856 -13,169 -24,548 28,931 72,446 81,374 47,780 201.96%
-
NP to SH 194,800 2,487 -14,775 -23,231 86,023 81,374 47,780 154.55%
-
Tax Rate 8.70% 120.51% 268.39% - 54.51% 24.00% 20.23% -
Total Cost 492,173 538,700 343,727 112,246 708,844 490,991 310,348 35.87%
-
Net Worth 869,351 508,119 530,704 1,227,437 546,165 546,392 559,502 34.04%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 85,862 - - - 132,798 - - -
Div Payout % 44.08% - - - 154.38% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 869,351 508,119 530,704 1,227,437 546,165 546,392 559,502 34.04%
NOSH 857,771 857,586 854,046 2,002,672 845,850 847,645 850,177 0.59%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 33.85% -2.51% -7.69% 20.49% 9.27% 14.22% 13.34% -
ROE 22.41% 0.49% -2.78% -1.89% 15.75% 14.89% 8.54% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 86.74 61.28 37.37 7.05 92.37 67.52 42.12 61.65%
EPS 22.71 0.29 -1.73 -2.72 10.17 9.60 5.62 153.05%
DPS 10.01 0.00 0.00 0.00 15.70 0.00 0.00 -
NAPS 1.0135 0.5925 0.6214 0.6129 0.6457 0.6446 0.6581 33.25%
Adjusted Per Share Value based on latest NOSH - 2,002,672
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 67.08 47.38 28.78 12.73 70.44 51.60 32.29 62.59%
EPS 17.56 0.22 -1.33 -2.09 7.76 7.34 4.31 154.44%
DPS 7.74 0.00 0.00 0.00 11.97 0.00 0.00 -
NAPS 0.7838 0.4581 0.4785 1.1066 0.4924 0.4926 0.5044 34.05%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.67 1.61 1.21 0.98 1.11 1.31 1.81 -
P/RPS 1.93 2.63 3.24 13.90 1.20 1.94 4.30 -41.29%
P/EPS 7.35 555.17 -69.94 -84.48 10.91 13.65 32.21 -62.55%
EY 13.60 0.18 -1.43 -1.18 9.16 7.33 3.10 167.26%
DY 5.99 0.00 0.00 0.00 14.14 0.00 0.00 -
P/NAPS 1.65 2.72 1.95 1.60 1.72 2.03 2.75 -28.79%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 26/11/09 28/08/09 15/05/09 27/02/09 24/11/08 28/08/08 -
Price 1.91 1.74 1.48 1.34 0.97 0.93 1.60 -
P/RPS 2.20 2.84 3.96 19.01 1.05 1.38 3.80 -30.46%
P/EPS 8.41 600.00 -85.55 -115.52 9.54 9.69 28.47 -55.54%
EY 11.89 0.17 -1.17 -0.87 10.48 10.32 3.51 125.05%
DY 5.24 0.00 0.00 0.00 16.19 0.00 0.00 -
P/NAPS 1.88 2.94 2.38 2.19 1.50 1.44 2.43 -15.68%

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