[MEDIA] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -85.47%
YoY- 100.32%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 781,290 572,365 358,128 159,586 691,501 492,344 280,023 97.57%
PBT 159,264 107,066 59,899 22,484 151,330 101,760 43,063 138.20%
Tax -86,818 -25,692 -12,119 -5,421 -33,890 -23,194 -9,477 334.88%
NP 72,446 81,374 47,780 17,063 117,440 78,566 33,586 66.55%
-
NP to SH 86,023 81,374 47,780 17,063 117,440 78,566 33,586 86.66%
-
Tax Rate 54.51% 24.00% 20.23% 24.11% 22.39% 22.79% 22.01% -
Total Cost 708,844 490,991 310,348 142,523 574,061 413,778 246,437 101.60%
-
Net Worth 546,165 546,392 559,502 583,028 529,050 483,483 449,697 13.76%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 132,798 - - - - - - -
Div Payout % 154.38% - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 546,165 546,392 559,502 583,028 529,050 483,483 449,697 13.76%
NOSH 845,850 847,645 850,177 848,905 815,555 816,694 807,355 3.13%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 9.27% 14.22% 13.34% 10.69% 16.98% 15.96% 11.99% -
ROE 15.75% 14.89% 8.54% 2.93% 22.20% 16.25% 7.47% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 92.37 67.52 42.12 18.80 84.79 60.28 34.68 91.57%
EPS 10.17 9.60 5.62 2.01 14.40 9.62 4.16 80.98%
DPS 15.70 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6457 0.6446 0.6581 0.6868 0.6487 0.592 0.557 10.30%
Adjusted Per Share Value based on latest NOSH - 848,905
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 71.45 52.34 32.75 14.59 63.24 45.02 25.61 97.56%
EPS 7.87 7.44 4.37 1.56 10.74 7.18 3.07 86.77%
DPS 12.14 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4995 0.4997 0.5116 0.5332 0.4838 0.4421 0.4112 13.77%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.11 1.31 1.81 2.26 2.81 2.85 3.02 -
P/RPS 1.20 1.94 4.30 12.02 3.31 4.73 8.71 -73.16%
P/EPS 10.91 13.65 32.21 112.44 19.51 29.63 72.60 -71.57%
EY 9.16 7.33 3.10 0.89 5.12 3.38 1.38 251.17%
DY 14.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 2.03 2.75 3.29 4.33 4.81 5.42 -53.31%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 24/11/08 28/08/08 28/05/08 28/02/08 15/11/07 24/08/07 -
Price 0.97 0.93 1.60 2.32 2.40 2.80 2.68 -
P/RPS 1.05 1.38 3.80 12.34 2.83 4.64 7.73 -73.41%
P/EPS 9.54 9.69 28.47 115.42 16.67 29.11 64.42 -71.84%
EY 10.48 10.32 3.51 0.87 6.00 3.44 1.55 255.49%
DY 16.19 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.44 2.43 3.38 3.70 4.73 4.81 -53.85%

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