[MEDIA] YoY Annualized 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- -41.88%
YoY- 100.32%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 1,416,756 1,294,688 564,708 638,344 451,644 399,484 311,920 28.67%
PBT 190,244 234,668 -37,436 89,936 44,876 -19,016 27,876 37.70%
Tax -49,540 -47,168 153,160 -21,684 -10,644 -8,752 -7,272 37.66%
NP 140,704 187,500 115,724 68,252 34,232 -27,768 20,604 37.71%
-
NP to SH 139,172 182,288 -92,924 68,252 34,072 -27,216 21,136 36.88%
-
Tax Rate 26.04% 20.10% - 24.11% 23.72% - 26.09% -
Total Cost 1,276,052 1,107,188 448,984 570,092 417,412 427,252 291,316 27.89%
-
Net Worth 1,315,403 102,375,987 1,227,437 583,028 398,548 40,337 236,701 33.07%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 1,315,403 102,375,987 1,227,437 583,028 398,548 40,337 236,701 33.07%
NOSH 1,035,505 975,845 2,002,672 848,905 781,467 607,499 539,183 11.48%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 9.93% 14.48% 20.49% 10.69% 7.58% -6.95% 6.61% -
ROE 10.58% 0.18% -7.57% 11.71% 8.55% -67.47% 8.93% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 136.82 132.67 28.20 75.20 57.79 65.76 57.85 15.41%
EPS 13.44 18.68 -10.88 8.04 4.36 -4.48 3.92 22.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2703 104.91 0.6129 0.6868 0.51 0.0664 0.439 19.36%
Adjusted Per Share Value based on latest NOSH - 848,905
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 129.56 118.40 51.64 58.37 41.30 36.53 28.52 28.67%
EPS 12.73 16.67 -8.50 6.24 3.12 -2.49 1.93 36.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2029 93.6198 1.1225 0.5332 0.3645 0.0369 0.2165 33.06%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 2.57 2.15 0.98 2.26 2.48 1.80 1.45 -
P/RPS 1.88 1.62 3.48 3.01 4.29 2.74 2.51 -4.70%
P/EPS 19.12 11.51 -21.12 28.11 56.88 -40.18 36.99 -10.41%
EY 5.23 8.69 -4.73 3.56 1.76 -2.49 2.70 11.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 0.02 1.60 3.29 4.86 27.11 3.30 -7.85%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 12/05/11 19/05/10 15/05/09 28/05/08 18/05/07 19/06/06 19/05/05 -
Price 2.68 2.09 1.34 2.32 2.64 1.60 1.63 -
P/RPS 1.96 1.58 4.75 3.09 4.57 2.43 2.82 -5.88%
P/EPS 19.94 11.19 -28.88 28.86 60.55 -35.71 41.58 -11.52%
EY 5.01 8.94 -3.46 3.47 1.65 -2.80 2.40 13.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 0.02 2.19 3.38 5.18 24.10 3.71 -8.97%

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