[MEDIA] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 36.4%
YoY- -130.92%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 782,907 775,861 718,619 319,179 358,128 280,023 232,688 22.38%
PBT 105,879 108,109 121,591 14,578 59,899 43,063 19,052 33.05%
Tax -27,099 -27,839 -34,809 -39,126 -12,119 -9,477 -9,582 18.89%
NP 78,780 80,270 86,782 -24,548 47,780 33,586 9,470 42.29%
-
NP to SH 77,527 79,232 82,225 -14,775 47,780 33,586 9,154 42.72%
-
Tax Rate 25.59% 25.75% 28.63% 268.39% 20.23% 22.01% 50.29% -
Total Cost 704,127 695,591 631,837 343,727 310,348 246,437 223,218 21.08%
-
Net Worth 145,648,110 1,378,406 1,061,405 530,704 559,502 449,697 64,508 261.77%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 32,280 - - - - - - -
Div Payout % 41.64% - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 145,648,110 1,378,406 1,061,405 530,704 559,502 449,697 64,508 261.77%
NOSH 1,076,005 1,045,277 976,543 854,046 850,177 807,355 614,362 9.78%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 10.06% 10.35% 12.08% -7.69% 13.34% 11.99% 4.07% -
ROE 0.05% 5.75% 7.75% -2.78% 8.54% 7.47% 14.19% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 72.76 74.23 73.59 37.37 42.12 34.68 37.87 11.48%
EPS 7.20 7.58 8.42 -1.73 5.62 4.16 1.49 29.99%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 135.36 1.3187 1.0869 0.6214 0.6581 0.557 0.105 229.54%
Adjusted Per Share Value based on latest NOSH - 854,141
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 70.58 69.95 64.79 28.78 32.29 25.25 20.98 22.38%
EPS 6.99 7.14 7.41 -1.33 4.31 3.03 0.83 42.59%
DPS 2.91 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 131.3103 1.2427 0.9569 0.4785 0.5044 0.4054 0.0582 261.73%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.21 2.90 2.11 1.21 1.81 3.02 1.62 -
P/RPS 3.04 3.91 2.87 3.24 4.30 8.71 4.28 -5.53%
P/EPS 30.67 38.26 25.06 -69.94 32.21 72.60 108.72 -19.00%
EY 3.26 2.61 3.99 -1.43 3.10 1.38 0.92 23.44%
DY 1.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 2.20 1.94 1.95 2.75 5.42 15.43 -66.94%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 14/08/12 24/08/11 24/08/10 28/08/09 28/08/08 24/08/07 30/08/06 -
Price 2.45 2.76 2.12 1.48 1.60 2.68 1.72 -
P/RPS 3.37 3.72 2.88 3.96 3.80 7.73 4.54 -4.84%
P/EPS 34.00 36.41 25.18 -85.55 28.47 64.42 115.44 -18.41%
EY 2.94 2.75 3.97 -1.17 3.51 1.55 0.87 22.47%
DY 1.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 2.09 1.95 2.38 2.43 4.81 16.38 -67.27%

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