[MEDIA] QoQ Cumulative 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- 36.4%
YoY- -130.92%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 323,672 744,029 525,531 319,179 141,177 781,290 572,365 -31.63%
PBT 58,667 275,844 64,221 14,578 -9,359 159,264 107,066 -33.06%
Tax -11,792 -23,988 -77,390 -39,126 38,290 -86,818 -25,692 -40.52%
NP 46,875 251,856 -13,169 -24,548 28,931 72,446 81,374 -30.79%
-
NP to SH 45,572 194,800 2,487 -14,775 -23,231 86,023 81,374 -32.08%
-
Tax Rate 20.10% 8.70% 120.51% 268.39% - 54.51% 24.00% -
Total Cost 276,797 492,173 538,700 343,727 112,246 708,844 490,991 -31.78%
-
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 0.04% 22.41% 0.49% -2.78% -1.89% 15.75% 14.89% -
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 33.17 86.74 61.28 37.37 7.05 92.37 67.52 -37.76%
EPS 4.67 22.71 0.29 -1.73 -2.72 10.17 9.60 -38.17%
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 29.60 68.04 48.06 29.19 12.91 71.45 52.34 -31.63%
EPS 4.17 17.81 0.23 -1.35 -2.12 7.87 7.44 -32.04%
DPS 0.00 7.85 0.00 0.00 0.00 12.14 0.00 -
NAPS 93.6198 0.795 0.4647 0.4853 1.1225 0.4995 0.4997 3184.66%
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 6.48 1.93 2.63 3.24 13.90 1.20 1.94 123.61%
P/EPS 46.04 7.35 555.17 -69.94 -84.48 10.91 13.65 125.07%
EY 2.17 13.60 0.18 -1.43 -1.18 9.16 7.33 -55.61%
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 6.30 2.20 2.84 3.96 19.01 1.05 1.38 175.45%
P/EPS 44.75 8.41 600.00 -85.55 -115.52 9.54 9.69 177.57%
EY 2.23 11.89 0.17 -1.17 -0.87 10.48 10.32 -64.02%
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