[MEDIA] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
07-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -87.05%
YoY- 30.54%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 304,063 329,389 351,030 365,836 335,284 354,189 323,672 -1.03%
PBT 21,292 25,805 36,367 36,642 28,724 47,561 58,667 -15.52%
Tax -4,052 -6,454 -8,805 -8,862 -7,322 -12,385 -11,792 -16.29%
NP 17,240 19,351 27,562 27,780 21,402 35,176 46,875 -15.34%
-
NP to SH 17,246 18,883 27,016 27,107 20,766 34,793 45,572 -14.93%
-
Tax Rate 19.03% 25.01% 24.21% 24.19% 25.49% 26.04% 20.10% -
Total Cost 286,823 310,038 323,468 338,056 313,882 319,013 276,797 0.59%
-
Net Worth 1,637,941 1,611,653 1,654,592 1,582,506 1,392,420 1,315,403 102,375,987 -49.77%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,637,941 1,611,653 1,654,592 1,582,506 1,392,420 1,315,403 102,375,987 -49.77%
NOSH 1,109,190 1,109,190 1,102,693 1,084,280 1,071,752 1,035,505 975,845 2.15%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 5.67% 5.87% 7.85% 7.59% 6.38% 9.93% 14.48% -
ROE 1.05% 1.17% 1.63% 1.71% 1.49% 2.65% 0.04% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 27.41 29.70 31.83 33.74 31.28 34.20 33.17 -3.12%
EPS 1.55 1.70 2.45 2.50 1.93 3.36 4.67 -16.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4767 1.453 1.5005 1.4595 1.2992 1.2703 104.91 -50.83%
Adjusted Per Share Value based on latest NOSH - 1,084,280
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 27.81 30.12 32.10 33.45 30.66 32.39 29.60 -1.03%
EPS 1.58 1.73 2.47 2.48 1.90 3.18 4.17 -14.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4978 1.4738 1.5131 1.4472 1.2733 1.2029 93.6198 -49.77%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.46 1.70 2.36 2.40 2.68 2.57 2.15 -
P/RPS 5.33 5.72 7.41 7.11 8.57 7.51 6.48 -3.20%
P/EPS 93.90 99.86 96.33 96.00 138.32 76.49 46.04 12.60%
EY 1.06 1.00 1.04 1.04 0.72 1.31 2.17 -11.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.17 1.57 1.64 2.06 2.02 0.02 91.50%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 12/05/16 14/05/15 08/05/14 07/05/13 16/05/12 12/05/11 19/05/10 -
Price 1.42 1.67 2.45 2.62 2.40 2.68 2.09 -
P/RPS 5.18 5.62 7.70 7.77 7.67 7.84 6.30 -3.20%
P/EPS 91.33 98.10 100.00 104.80 123.87 79.76 44.75 12.61%
EY 1.09 1.02 1.00 0.95 0.81 1.25 2.23 -11.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.15 1.63 1.80 1.85 2.11 0.02 90.52%

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