[MEDIA] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -9.79%
YoY- 656.51%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,416,756 1,546,643 1,513,829 1,437,238 1,294,688 744,029 700,708 59.96%
PBT 190,244 295,311 287,902 243,182 234,668 275,844 85,628 70.34%
Tax -49,540 -46,285 -73,952 -69,618 -47,168 -23,988 -103,186 -38.71%
NP 140,704 249,026 213,950 173,564 187,500 251,856 -17,558 -
-
NP to SH 139,172 242,294 205,458 164,450 182,288 194,800 3,316 1110.45%
-
Tax Rate 26.04% 15.67% 25.69% 28.63% 20.10% 8.70% 120.50% -
Total Cost 1,276,052 1,297,617 1,299,878 1,263,674 1,107,188 492,173 718,266 46.73%
-
Net Worth 1,315,403 1,201,839 1,145,162 1,061,405 102,375,987 869,351 508,119 88.64%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 59,155 52,546 - - 85,862 - -
Div Payout % - 24.41% 25.58% - - 44.08% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,315,403 1,201,839 1,145,162 1,061,405 102,375,987 869,351 508,119 88.64%
NOSH 1,035,505 985,922 985,255 976,543 975,845 857,771 857,586 13.40%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 9.93% 16.10% 14.13% 12.08% 14.48% 33.85% -2.51% -
ROE 10.58% 20.16% 17.94% 15.49% 0.18% 22.41% 0.65% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 136.82 156.87 153.65 147.18 132.67 86.74 81.71 41.05%
EPS 13.44 24.58 20.85 16.84 18.68 22.71 0.39 961.27%
DPS 0.00 6.00 5.33 0.00 0.00 10.01 0.00 -
NAPS 1.2703 1.219 1.1623 1.0869 104.91 1.0135 0.5925 66.34%
Adjusted Per Share Value based on latest NOSH - 977,413
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 129.56 141.44 138.44 131.43 118.40 68.04 64.08 59.96%
EPS 12.73 22.16 18.79 15.04 16.67 17.81 0.30 1119.35%
DPS 0.00 5.41 4.81 0.00 0.00 7.85 0.00 -
NAPS 1.2029 1.099 1.0472 0.9706 93.6198 0.795 0.4647 88.63%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.57 2.60 2.16 2.11 2.15 1.67 1.61 -
P/RPS 1.88 1.66 1.41 1.43 1.62 1.93 1.97 -3.07%
P/EPS 19.12 10.58 10.36 12.53 11.51 7.35 416.38 -87.20%
EY 5.23 9.45 9.65 7.98 8.69 13.60 0.24 681.64%
DY 0.00 2.31 2.47 0.00 0.00 5.99 0.00 -
P/NAPS 2.02 2.13 1.86 1.94 0.02 1.65 2.72 -18.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 12/05/11 23/02/11 16/11/10 24/08/10 19/05/10 24/02/10 26/11/09 -
Price 2.68 2.39 2.22 2.12 2.09 1.91 1.74 -
P/RPS 1.96 1.52 1.44 1.44 1.58 2.20 2.13 -5.39%
P/EPS 19.94 9.73 10.65 12.59 11.19 8.41 450.00 -87.50%
EY 5.01 10.28 9.39 7.94 8.94 11.89 0.22 704.95%
DY 0.00 2.51 2.40 0.00 0.00 5.24 0.00 -
P/NAPS 2.11 1.96 1.91 1.95 0.02 1.88 2.94 -19.85%

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