[MEDIA] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 40.01%
YoY- 42.26%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 564,708 781,290 763,153 716,256 638,344 691,501 656,458 -9.54%
PBT -37,436 159,264 142,754 119,798 89,936 151,330 135,680 -
Tax 153,160 -86,818 -34,256 -24,238 -21,684 -33,890 -30,925 -
NP 115,724 72,446 108,498 95,560 68,252 117,440 104,754 6.85%
-
NP to SH -92,924 86,023 108,498 95,560 68,252 117,440 104,754 -
-
Tax Rate - 54.51% 24.00% 20.23% 24.11% 22.39% 22.79% -
Total Cost 448,984 708,844 654,654 620,696 570,092 574,061 551,704 -12.82%
-
Net Worth 1,227,437 546,165 546,392 559,502 583,028 529,050 483,483 85.99%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 132,798 - - - - - -
Div Payout % - 154.38% - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 1,227,437 546,165 546,392 559,502 583,028 529,050 483,483 85.99%
NOSH 2,002,672 845,850 847,645 850,177 848,905 815,555 816,694 81.74%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 20.49% 9.27% 14.22% 13.34% 10.69% 16.98% 15.96% -
ROE -7.57% 15.75% 19.86% 17.08% 11.71% 22.20% 21.67% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 28.20 92.37 90.03 84.25 75.20 84.79 80.38 -50.22%
EPS -10.88 10.17 12.80 11.24 8.04 14.40 12.83 -
DPS 0.00 15.70 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6129 0.6457 0.6446 0.6581 0.6868 0.6487 0.592 2.33%
Adjusted Per Share Value based on latest NOSH - 850,858
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 51.64 71.45 69.79 65.50 58.37 63.24 60.03 -9.54%
EPS -8.50 7.87 9.92 8.74 6.24 10.74 9.58 -
DPS 0.00 12.14 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1225 0.4995 0.4997 0.5116 0.5332 0.4838 0.4421 86.00%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.98 1.11 1.31 1.81 2.26 2.81 2.85 -
P/RPS 3.48 1.20 1.46 2.15 3.01 3.31 3.55 -1.31%
P/EPS -21.12 10.91 10.23 16.10 28.11 19.51 22.22 -
EY -4.73 9.16 9.77 6.21 3.56 5.12 4.50 -
DY 0.00 14.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.72 2.03 2.75 3.29 4.33 4.81 -51.95%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 15/05/09 27/02/09 24/11/08 28/08/08 28/05/08 28/02/08 15/11/07 -
Price 1.34 0.97 0.93 1.60 2.32 2.40 2.80 -
P/RPS 4.75 1.05 1.03 1.90 3.09 2.83 3.48 23.02%
P/EPS -28.88 9.54 7.27 14.23 28.86 16.67 21.83 -
EY -3.46 10.48 13.76 7.02 3.47 6.00 4.58 -
DY 0.00 16.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 1.50 1.44 2.43 3.38 3.70 4.73 -40.12%

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