[MEDIA] QoQ Cumulative 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- 80.43%
YoY- 656.51%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 354,189 1,546,643 1,135,372 718,619 323,672 744,029 525,531 -23.14%
PBT 47,561 295,311 215,927 121,591 58,667 275,844 64,221 -18.15%
Tax -12,385 -46,285 -55,464 -34,809 -11,792 -23,988 -77,390 -70.55%
NP 35,176 249,026 160,463 86,782 46,875 251,856 -13,169 -
-
NP to SH 34,793 242,294 154,094 82,225 45,572 194,800 2,487 481.53%
-
Tax Rate 26.04% 15.67% 25.69% 28.63% 20.10% 8.70% 120.51% -
Total Cost 319,013 1,297,617 974,909 631,837 276,797 492,173 538,700 -29.50%
-
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 39,410 - - 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 2.65% 20.16% 13.46% 7.75% 0.04% 22.41% 0.49% -
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 34.20 156.87 115.24 73.59 33.17 86.74 61.28 -32.23%
EPS 3.36 24.58 15.64 8.42 4.67 22.71 0.29 412.79%
DPS 0.00 6.00 4.00 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 32.39 141.44 103.83 65.72 29.60 68.04 48.06 -23.14%
EPS 3.18 22.16 14.09 7.52 4.17 17.81 0.23 476.98%
DPS 0.00 5.41 3.60 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 7.51 1.66 1.87 2.87 6.48 1.93 2.63 101.40%
P/EPS 76.49 10.58 13.81 25.06 46.04 7.35 555.17 -73.35%
EY 1.31 9.45 7.24 3.99 2.17 13.60 0.18 276.00%
DY 0.00 2.31 1.85 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 7.84 1.52 1.93 2.88 6.30 2.20 2.84 96.90%
P/EPS 79.76 9.73 14.19 25.18 44.75 8.41 600.00 -73.98%
EY 1.25 10.28 7.05 3.97 2.23 11.89 0.17 278.58%
DY 0.00 2.51 1.80 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