[MEDIA] QoQ 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- -86.16%
YoY- -88.04%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 206,352 178,002 141,177 208,925 214,237 198,542 159,586 18.67%
PBT 49,643 23,937 -9,359 52,198 47,168 37,414 22,484 69.47%
Tax -38,264 -19,554 38,290 -43,270 -13,573 -6,698 -5,421 267.52%
NP 11,379 4,383 28,931 8,928 33,595 30,716 17,063 -23.65%
-
NP to SH 17,262 8,456 -23,231 4,649 33,595 30,716 17,063 0.77%
-
Tax Rate 77.08% 81.69% - 82.90% 28.78% 17.90% 24.11% -
Total Cost 194,973 173,619 112,246 199,997 180,642 167,826 142,523 23.20%
-
Net Worth 506,323 530,763 1,227,437 545,792 546,851 559,950 583,028 -8.96%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 56,633 - - - -
Div Payout % - - - 1,218.18% - - - -
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 506,323 530,763 1,227,437 545,792 546,851 559,950 583,028 -8.96%
NOSH 854,554 854,141 2,002,672 845,272 848,358 850,858 848,905 0.44%
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 5.51% 2.46% 20.49% 4.27% 15.68% 15.47% 10.69% -
ROE 3.41% 1.59% -1.89% 0.85% 6.14% 5.49% 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 24.15 20.84 7.05 24.72 25.25 23.33 18.80 18.15%
EPS 2.02 0.99 -2.72 0.55 3.96 3.61 2.01 0.33%
DPS 0.00 0.00 0.00 6.70 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 18.87 16.28 12.91 19.11 19.59 18.16 14.59 18.68%
EPS 1.58 0.77 -2.12 0.43 3.07 2.81 1.56 0.85%
DPS 0.00 0.00 0.00 5.18 0.00 0.00 0.00 -
NAPS 0.463 0.4854 1.1225 0.4991 0.5001 0.5121 0.5332 -8.97%
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 6.67 5.81 13.90 4.49 5.19 7.76 12.02 -32.44%
P/EPS 79.70 122.22 -84.48 201.82 33.08 50.14 112.44 -20.48%
EY 1.25 0.82 -1.18 0.50 3.02 1.99 0.89 25.38%
DY 0.00 0.00 0.00 6.04 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 7.21 7.10 19.01 3.92 3.68 6.86 12.34 -30.08%
P/EPS 86.14 149.49 -115.52 176.36 23.48 44.32 115.42 -17.70%
EY 1.16 0.67 -0.87 0.57 4.26 2.26 0.87 21.12%
DY 0.00 0.00 0.00 6.91 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