[MEDIA] QoQ Annualized 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- 68.2%
YoY- -130.92%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,294,688 744,029 700,708 638,358 564,708 781,290 763,153 42.29%
PBT 234,668 275,844 85,628 29,156 -37,436 159,264 142,754 39.32%
Tax -47,168 -23,988 -103,186 -78,252 153,160 -86,818 -34,256 23.79%
NP 187,500 251,856 -17,558 -49,096 115,724 72,446 108,498 44.05%
-
NP to SH 182,288 194,800 3,316 -29,550 -92,924 86,023 108,498 41.37%
-
Tax Rate 20.10% 8.70% 120.50% 268.39% - 54.51% 24.00% -
Total Cost 1,107,188 492,173 718,266 687,454 448,984 708,844 654,654 41.99%
-
Net Worth 102,375,987 869,351 508,119 530,704 1,227,437 546,165 546,392 3184.83%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 85,862 - - - 132,798 - -
Div Payout % - 44.08% - - - 154.38% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 102,375,987 869,351 508,119 530,704 1,227,437 546,165 546,392 3184.83%
NOSH 975,845 857,771 857,586 854,046 2,002,672 845,850 847,645 9.85%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 14.48% 33.85% -2.51% -7.69% 20.49% 9.27% 14.22% -
ROE 0.18% 22.41% 0.65% -5.57% -7.57% 15.75% 19.86% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 132.67 86.74 81.71 74.75 28.20 92.37 90.03 29.52%
EPS 18.68 22.71 0.39 -3.46 -10.88 10.17 12.80 28.68%
DPS 0.00 10.01 0.00 0.00 0.00 15.70 0.00 -
NAPS 104.91 1.0135 0.5925 0.6214 0.6129 0.6457 0.6446 2890.18%
Adjusted Per Share Value based on latest NOSH - 854,141
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 116.72 67.08 63.17 57.55 50.91 70.44 68.80 42.29%
EPS 16.43 17.56 0.30 -2.66 -8.38 7.76 9.78 41.36%
DPS 0.00 7.74 0.00 0.00 0.00 11.97 0.00 -
NAPS 92.298 0.7838 0.4581 0.4785 1.1066 0.4924 0.4926 3184.86%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.15 1.67 1.61 1.21 0.98 1.11 1.31 -
P/RPS 1.62 1.93 1.97 1.62 3.48 1.20 1.46 7.18%
P/EPS 11.51 7.35 416.38 -34.97 -21.12 10.91 10.23 8.18%
EY 8.69 13.60 0.24 -2.86 -4.73 9.16 9.77 -7.51%
DY 0.00 5.99 0.00 0.00 0.00 14.14 0.00 -
P/NAPS 0.02 1.65 2.72 1.95 1.60 1.72 2.03 -95.41%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 19/05/10 24/02/10 26/11/09 28/08/09 15/05/09 27/02/09 24/11/08 -
Price 2.09 1.91 1.74 1.48 1.34 0.97 0.93 -
P/RPS 1.58 2.20 2.13 1.98 4.75 1.05 1.03 33.04%
P/EPS 11.19 8.41 450.00 -42.77 -28.88 9.54 7.27 33.34%
EY 8.94 11.89 0.22 -2.34 -3.46 10.48 13.76 -25.00%
DY 0.00 5.24 0.00 0.00 0.00 16.19 0.00 -
P/NAPS 0.02 1.88 2.94 2.38 2.19 1.50 1.44 -94.23%

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