[MEDIA] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 9.37%
YoY- -25.31%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 178,002 141,177 208,925 214,237 198,542 159,586 199,157 -7.21%
PBT 23,937 -9,359 52,198 47,168 37,414 22,484 49,570 -38.47%
Tax -19,554 38,290 -43,270 -13,573 -6,698 -5,421 -10,696 49.56%
NP 4,383 28,931 8,928 33,595 30,716 17,063 38,874 -76.69%
-
NP to SH 8,456 -23,231 4,649 33,595 30,716 17,063 38,874 -63.86%
-
Tax Rate 81.69% - 82.90% 28.78% 17.90% 24.11% 21.58% -
Total Cost 173,619 112,246 199,997 180,642 167,826 142,523 160,283 5.47%
-
Net Worth 530,763 1,227,437 545,792 546,851 559,950 583,028 525,365 0.68%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 56,633 - - - - -
Div Payout % - - 1,218.18% - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 530,763 1,227,437 545,792 546,851 559,950 583,028 525,365 0.68%
NOSH 854,141 2,002,672 845,272 848,358 850,858 848,905 809,874 3.61%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 2.46% 20.49% 4.27% 15.68% 15.47% 10.69% 19.52% -
ROE 1.59% -1.89% 0.85% 6.14% 5.49% 2.93% 7.40% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 20.84 7.05 24.72 25.25 23.33 18.80 24.59 -10.45%
EPS 0.99 -2.72 0.55 3.96 3.61 2.01 4.80 -65.12%
DPS 0.00 0.00 6.70 0.00 0.00 0.00 0.00 -
NAPS 0.6214 0.6129 0.6457 0.6446 0.6581 0.6868 0.6487 -2.82%
Adjusted Per Share Value based on latest NOSH - 848,358
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 16.05 12.73 18.84 19.31 17.90 14.39 17.96 -7.22%
EPS 0.76 -2.09 0.42 3.03 2.77 1.54 3.50 -63.90%
DPS 0.00 0.00 5.11 0.00 0.00 0.00 0.00 -
NAPS 0.4785 1.1066 0.4921 0.493 0.5048 0.5256 0.4736 0.68%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.21 0.98 1.11 1.31 1.81 2.26 2.81 -
P/RPS 5.81 13.90 4.49 5.19 7.76 12.02 11.43 -36.33%
P/EPS 122.22 -84.48 201.82 33.08 50.14 112.44 58.54 63.42%
EY 0.82 -1.18 0.50 3.02 1.99 0.89 1.71 -38.76%
DY 0.00 0.00 6.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.60 1.72 2.03 2.75 3.29 4.33 -41.27%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 15/05/09 27/02/09 24/11/08 28/08/08 28/05/08 28/02/08 -
Price 1.48 1.34 0.97 0.93 1.60 2.32 2.40 -
P/RPS 7.10 19.01 3.92 3.68 6.86 12.34 9.76 -19.12%
P/EPS 149.49 -115.52 176.36 23.48 44.32 115.42 50.00 107.67%
EY 0.67 -0.87 0.57 4.26 2.26 0.87 2.00 -51.79%
DY 0.00 0.00 6.91 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 2.19 1.50 1.44 2.43 3.38 3.70 -25.50%

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