[MEDIA] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 111.22%
YoY- -96.94%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,437,238 1,294,688 744,029 700,708 638,358 564,708 781,290 50.30%
PBT 243,182 234,668 275,844 85,628 29,156 -37,436 159,264 32.70%
Tax -69,618 -47,168 -23,988 -103,186 -78,252 153,160 -86,818 -13.72%
NP 173,564 187,500 251,856 -17,558 -49,096 115,724 72,446 79.33%
-
NP to SH 164,450 182,288 194,800 3,316 -29,550 -92,924 86,023 54.21%
-
Tax Rate 28.63% 20.10% 8.70% 120.50% 268.39% - 54.51% -
Total Cost 1,263,674 1,107,188 492,173 718,266 687,454 448,984 708,844 47.18%
-
Net Worth 1,061,405 102,375,987 869,351 508,119 530,704 1,227,437 546,165 55.91%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 85,862 - - - 132,798 -
Div Payout % - - 44.08% - - - 154.38% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,061,405 102,375,987 869,351 508,119 530,704 1,227,437 546,165 55.91%
NOSH 976,543 975,845 857,771 857,586 854,046 2,002,672 845,850 10.08%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 12.08% 14.48% 33.85% -2.51% -7.69% 20.49% 9.27% -
ROE 15.49% 0.18% 22.41% 0.65% -5.57% -7.57% 15.75% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 147.18 132.67 86.74 81.71 74.75 28.20 92.37 36.53%
EPS 16.84 18.68 22.71 0.39 -3.46 -10.88 10.17 40.09%
DPS 0.00 0.00 10.01 0.00 0.00 0.00 15.70 -
NAPS 1.0869 104.91 1.0135 0.5925 0.6214 0.6129 0.6457 41.64%
Adjusted Per Share Value based on latest NOSH - 854,554
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 131.43 118.40 68.04 64.08 58.38 51.64 71.45 50.29%
EPS 15.04 16.67 17.81 0.30 -2.70 -8.50 7.87 54.18%
DPS 0.00 0.00 7.85 0.00 0.00 0.00 12.14 -
NAPS 0.9706 93.6198 0.795 0.4647 0.4853 1.1225 0.4995 55.90%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.11 2.15 1.67 1.61 1.21 0.98 1.11 -
P/RPS 1.43 1.62 1.93 1.97 1.62 3.48 1.20 12.43%
P/EPS 12.53 11.51 7.35 416.38 -34.97 -21.12 10.91 9.69%
EY 7.98 8.69 13.60 0.24 -2.86 -4.73 9.16 -8.80%
DY 0.00 0.00 5.99 0.00 0.00 0.00 14.14 -
P/NAPS 1.94 0.02 1.65 2.72 1.95 1.60 1.72 8.37%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 19/05/10 24/02/10 26/11/09 28/08/09 15/05/09 27/02/09 -
Price 2.12 2.09 1.91 1.74 1.48 1.34 0.97 -
P/RPS 1.44 1.58 2.20 2.13 1.98 4.75 1.05 23.50%
P/EPS 12.59 11.19 8.41 450.00 -42.77 -28.88 9.54 20.37%
EY 7.94 8.94 11.89 0.22 -2.34 -3.46 10.48 -16.93%
DY 0.00 0.00 5.24 0.00 0.00 0.00 16.19 -
P/NAPS 1.95 0.02 1.88 2.94 2.38 2.19 1.50 19.17%

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