[MEDIA] QoQ 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- 136.4%
YoY- -72.47%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 323,672 218,498 206,352 178,002 141,177 208,925 214,237 31.69%
PBT 58,667 211,623 49,643 23,937 -9,359 52,198 47,168 15.67%
Tax -11,792 1,213 -38,264 -19,554 38,290 -43,270 -13,573 -8.95%
NP 46,875 212,836 11,379 4,383 28,931 8,928 33,595 24.89%
-
NP to SH 45,572 192,313 17,262 8,456 -23,231 4,649 33,595 22.56%
-
Tax Rate 20.10% -0.57% 77.08% 81.69% - 82.90% 28.78% -
Total Cost 276,797 5,662 194,973 173,619 112,246 199,997 180,642 32.94%
-
Net Worth 102,375,987 869,354 506,323 530,763 1,227,437 545,792 546,851 3182.99%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 85,863 - - - 56,633 - -
Div Payout % - 44.65% - - - 1,218.18% - -
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 102,375,987 869,354 506,323 530,763 1,227,437 545,792 546,851 3182.99%
NOSH 975,845 857,774 854,554 854,141 2,002,672 845,272 848,358 9.79%
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% 97.41% 5.51% 2.46% 20.49% 4.27% 15.68% -
ROE 0.04% 22.12% 3.41% 1.59% -1.89% 0.85% 6.14% -
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 25.47 24.15 20.84 7.05 24.72 25.25 19.96%
EPS 4.67 22.42 2.02 0.99 -2.72 0.55 3.96 11.63%
DPS 0.00 10.01 0.00 0.00 0.00 6.70 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 19.98 18.87 16.28 12.91 19.11 19.59 31.70%
EPS 4.17 17.59 1.58 0.77 -2.12 0.43 3.07 22.67%
DPS 0.00 7.85 0.00 0.00 0.00 5.18 0.00 -
NAPS 93.6198 0.795 0.463 0.4854 1.1225 0.4991 0.5001 3182.90%
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 6.56 6.67 5.81 13.90 4.49 5.19 15.96%
P/EPS 46.04 7.45 79.70 122.22 -84.48 201.82 33.08 24.68%
EY 2.17 13.43 1.25 0.82 -1.18 0.50 3.02 -19.79%
DY 0.00 5.99 0.00 0.00 0.00 6.04 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 7.50 7.21 7.10 19.01 3.92 3.68 43.15%
P/EPS 44.75 8.52 86.14 149.49 -115.52 176.36 23.48 53.78%
EY 2.23 11.74 1.16 0.67 -0.87 0.57 4.26 -35.07%
DY 0.00 5.24 0.00 0.00 0.00 6.91 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