[MEDIA] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
15-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -127.01%
YoY- -236.15%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 335,284 354,189 323,672 141,177 159,586 112,911 99,871 22.34%
PBT 28,724 47,561 58,667 -9,359 22,484 11,219 -4,754 -
Tax -7,322 -12,385 -11,792 38,290 -5,421 -2,661 -2,188 22.27%
NP 21,402 35,176 46,875 28,931 17,063 8,558 -6,942 -
-
NP to SH 20,766 34,793 45,572 -23,231 17,063 8,518 -6,804 -
-
Tax Rate 25.49% 26.04% 20.10% - 24.11% 23.72% - -
Total Cost 313,882 319,013 276,797 112,246 142,523 104,353 106,813 19.66%
-
Net Worth 1,392,420 1,315,403 102,375,987 1,227,437 583,028 398,548 40,337 80.34%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,392,420 1,315,403 102,375,987 1,227,437 583,028 398,548 40,337 80.34%
NOSH 1,071,752 1,035,505 975,845 2,002,672 848,905 781,467 607,499 9.91%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 6.38% 9.93% 14.48% 20.49% 10.69% 7.58% -6.95% -
ROE 1.49% 2.65% 0.04% -1.89% 2.93% 2.14% -16.87% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 31.28 34.20 33.17 7.05 18.80 14.45 16.44 11.30%
EPS 1.93 3.36 4.67 -2.72 2.01 1.09 -1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2992 1.2703 104.91 0.6129 0.6868 0.51 0.0664 64.07%
Adjusted Per Share Value based on latest NOSH - 2,002,672
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 30.66 32.39 29.60 12.91 14.59 10.33 9.13 22.34%
EPS 1.90 3.18 4.17 -2.12 1.56 0.78 -0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2733 1.2029 93.6198 1.1225 0.5332 0.3645 0.0369 80.33%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.68 2.57 2.15 0.98 2.26 2.48 1.80 -
P/RPS 8.57 7.51 6.48 13.90 12.02 17.16 10.95 -3.99%
P/EPS 138.32 76.49 46.04 -84.48 112.44 227.52 -160.71 -
EY 0.72 1.31 2.17 -1.18 0.89 0.44 -0.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 2.02 0.02 1.60 3.29 4.86 27.11 -34.89%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 16/05/12 12/05/11 19/05/10 15/05/09 28/05/08 18/05/07 19/06/06 -
Price 2.40 2.68 2.09 1.34 2.32 2.64 1.60 -
P/RPS 7.67 7.84 6.30 19.01 12.34 18.27 9.73 -3.88%
P/EPS 123.87 79.76 44.75 -115.52 115.42 242.20 -142.86 -
EY 0.81 1.25 2.23 -0.87 0.87 0.41 -0.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 2.11 0.02 2.19 3.38 5.18 24.10 -34.78%

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