[MEDIA] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -56.11%
YoY- 100.32%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 208,925 214,237 198,542 159,586 199,157 212,321 167,112 15.97%
PBT 52,198 47,168 37,414 22,484 49,570 58,697 31,844 38.81%
Tax -43,270 -13,573 -6,698 -5,421 -10,696 -13,717 -6,816 240.93%
NP 8,928 33,595 30,716 17,063 38,874 44,980 25,028 -49.54%
-
NP to SH 4,649 33,595 30,716 17,063 38,874 44,980 25,068 -67.31%
-
Tax Rate 82.90% 28.78% 17.90% 24.11% 21.58% 23.37% 21.40% -
Total Cost 199,997 180,642 167,826 142,523 160,283 167,341 142,084 25.46%
-
Net Worth 545,792 546,851 559,950 583,028 525,365 483,269 448,967 13.83%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 56,633 - - - - - - -
Div Payout % 1,218.18% - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 545,792 546,851 559,950 583,028 525,365 483,269 448,967 13.83%
NOSH 845,272 848,358 850,858 848,905 809,874 816,333 806,045 3.20%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.27% 15.68% 15.47% 10.69% 19.52% 21.18% 14.98% -
ROE 0.85% 6.14% 5.49% 2.93% 7.40% 9.31% 5.58% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 24.72 25.25 23.33 18.80 24.59 26.01 20.73 12.39%
EPS 0.55 3.96 3.61 2.01 4.80 5.51 3.11 -68.32%
DPS 6.70 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6457 0.6446 0.6581 0.6868 0.6487 0.592 0.557 10.30%
Adjusted Per Share Value based on latest NOSH - 848,905
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 19.11 19.59 18.16 14.59 18.21 19.42 15.28 16.00%
EPS 0.43 3.07 2.81 1.56 3.55 4.11 2.29 -67.04%
DPS 5.18 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4991 0.5001 0.5121 0.5332 0.4804 0.4419 0.4106 13.82%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.11 1.31 1.81 2.26 2.81 2.85 3.02 -
P/RPS 4.49 5.19 7.76 12.02 11.43 10.96 14.57 -54.21%
P/EPS 201.82 33.08 50.14 112.44 58.54 51.72 97.11 62.49%
EY 0.50 3.02 1.99 0.89 1.71 1.93 1.03 -38.09%
DY 6.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 2.03 2.75 3.29 4.33 4.81 5.42 -53.31%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 24/11/08 28/08/08 28/05/08 28/02/08 15/11/07 24/08/07 -
Price 0.97 0.93 1.60 2.32 2.40 2.80 2.68 -
P/RPS 3.92 3.68 6.86 12.34 9.76 10.77 12.93 -54.70%
P/EPS 176.36 23.48 44.32 115.42 50.00 50.82 86.17 60.84%
EY 0.57 4.26 2.26 0.87 2.00 1.97 1.16 -37.59%
DY 6.91 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.44 2.43 3.38 3.70 4.73 4.81 -53.85%

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