[MEDIA] YoY Cumulative 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- -85.47%
YoY- 100.32%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 354,189 323,672 141,177 159,586 112,911 99,871 77,980 28.67%
PBT 47,561 58,667 -9,359 22,484 11,219 -4,754 6,969 37.70%
Tax -12,385 -11,792 38,290 -5,421 -2,661 -2,188 -1,818 37.66%
NP 35,176 46,875 28,931 17,063 8,558 -6,942 5,151 37.71%
-
NP to SH 34,793 45,572 -23,231 17,063 8,518 -6,804 5,284 36.88%
-
Tax Rate 26.04% 20.10% - 24.11% 23.72% - 26.09% -
Total Cost 319,013 276,797 112,246 142,523 104,353 106,813 72,829 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 2.65% 0.04% -1.89% 2.93% 2.14% -16.87% 2.23% -
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 34.20 33.17 7.05 18.80 14.45 16.44 14.46 15.42%
EPS 3.36 4.67 -2.72 2.01 1.09 -1.12 0.98 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 31.93 29.18 12.73 14.39 10.18 9.00 7.03 28.67%
EPS 3.14 4.11 -2.09 1.54 0.77 -0.61 0.48 36.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1859 92.298 1.1066 0.5256 0.3593 0.0364 0.2134 33.07%
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 7.51 6.48 13.90 12.02 17.16 10.95 10.03 -4.70%
P/EPS 76.49 46.04 -84.48 112.44 227.52 -160.71 147.96 -10.40%
EY 1.31 2.17 -1.18 0.89 0.44 -0.62 0.68 11.54%
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 7.84 6.30 19.01 12.34 18.27 9.73 11.27 -5.86%
P/EPS 79.76 44.75 -115.52 115.42 242.20 -142.86 166.33 -11.52%
EY 1.25 2.23 -0.87 0.87 0.41 -0.70 0.60 13.00%
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