[MEDIA] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
14-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 132.63%
YoY- -27.94%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 329,389 1,506,981 1,122,282 742,684 351,030 1,722,943 1,271,387 -59.39%
PBT 25,805 101,441 142,197 85,355 36,367 289,981 203,382 -74.78%
Tax -6,454 -24,819 -35,528 -21,264 -8,805 -73,565 -50,898 -74.79%
NP 19,351 76,622 106,669 64,091 27,562 216,416 152,484 -74.77%
-
NP to SH 18,883 75,528 105,022 62,846 27,016 214,165 150,726 -74.99%
-
Tax Rate 25.01% 24.47% 24.99% 24.91% 24.21% 25.37% 25.03% -
Total Cost 310,038 1,430,359 1,015,613 678,593 323,468 1,506,527 1,118,903 -57.53%
-
Net Worth 1,611,653 1,587,857 1,649,176 1,638,413 1,654,592 1,642,914 1,611,709 -0.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 121,640 66,329 33,134 - 152,819 65,485 -
Div Payout % - 161.05% 63.16% 52.72% - 71.36% 43.45% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,611,653 1,587,857 1,649,176 1,638,413 1,654,592 1,642,914 1,611,709 -0.00%
NOSH 1,109,190 1,105,827 1,105,494 1,104,499 1,102,693 1,091,564 1,091,426 1.08%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 5.87% 5.08% 9.50% 8.63% 7.85% 12.56% 11.99% -
ROE 1.17% 4.76% 6.37% 3.84% 1.63% 13.04% 9.35% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 29.70 136.28 101.52 67.24 31.83 157.84 116.49 -59.82%
EPS 1.70 6.83 9.50 5.69 2.45 19.62 13.81 -75.28%
DPS 0.00 11.00 6.00 3.00 0.00 14.00 6.00 -
NAPS 1.453 1.4359 1.4918 1.4834 1.5005 1.5051 1.4767 -1.07%
Adjusted Per Share Value based on latest NOSH - 1,105,864
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 29.70 135.86 101.18 66.96 31.65 155.33 114.62 -59.38%
EPS 1.70 6.81 9.47 5.67 2.44 19.31 13.59 -75.01%
DPS 0.00 10.97 5.98 2.99 0.00 13.78 5.90 -
NAPS 1.453 1.4315 1.4868 1.4771 1.4917 1.4812 1.4531 -0.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.70 1.76 2.23 2.58 2.36 2.62 2.71 -
P/RPS 5.72 1.29 2.20 3.84 7.41 1.66 2.33 82.08%
P/EPS 99.86 25.77 23.47 45.34 96.33 13.35 19.62 196.18%
EY 1.00 3.88 4.26 2.21 1.04 7.49 5.10 -66.28%
DY 0.00 6.25 2.69 1.16 0.00 5.34 2.21 -
P/NAPS 1.17 1.23 1.49 1.74 1.57 1.74 1.84 -26.07%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 14/05/15 25/02/15 06/11/14 14/08/14 08/05/14 20/02/14 18/11/13 -
Price 1.67 1.78 1.91 2.39 2.45 2.58 2.67 -
P/RPS 5.62 1.31 1.88 3.55 7.70 1.63 2.29 82.04%
P/EPS 98.10 26.06 20.11 42.00 100.00 13.15 19.33 195.61%
EY 1.02 3.84 4.97 2.38 1.00 7.60 5.17 -66.14%
DY 0.00 6.18 3.14 1.26 0.00 5.43 2.25 -
P/NAPS 1.15 1.24 1.28 1.61 1.63 1.71 1.81 -26.11%

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