[MEDIA] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -76.61%
YoY- 296.17%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 365,836 335,284 354,189 323,672 141,177 159,586 112,911 21.62%
PBT 36,642 28,724 47,561 58,667 -9,359 22,484 11,219 21.78%
Tax -8,862 -7,322 -12,385 -11,792 38,290 -5,421 -2,661 22.18%
NP 27,780 21,402 35,176 46,875 28,931 17,063 8,558 21.66%
-
NP to SH 27,107 20,766 34,793 45,572 -23,231 17,063 8,518 21.25%
-
Tax Rate 24.19% 25.49% 26.04% 20.10% - 24.11% 23.72% -
Total Cost 338,056 313,882 319,013 276,797 112,246 142,523 104,353 21.61%
-
Net Worth 1,582,506 1,392,420 1,315,403 102,375,987 1,227,437 583,028 398,548 25.81%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,582,506 1,392,420 1,315,403 102,375,987 1,227,437 583,028 398,548 25.81%
NOSH 1,084,280 1,071,752 1,035,505 975,845 2,002,672 848,905 781,467 5.60%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 7.59% 6.38% 9.93% 14.48% 20.49% 10.69% 7.58% -
ROE 1.71% 1.49% 2.65% 0.04% -1.89% 2.93% 2.14% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 33.74 31.28 34.20 33.17 7.05 18.80 14.45 15.16%
EPS 2.50 1.93 3.36 4.67 -2.72 2.01 1.09 14.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4595 1.2992 1.2703 104.91 0.6129 0.6868 0.51 19.13%
Adjusted Per Share Value based on latest NOSH - 975,845
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 33.45 30.66 32.39 29.60 12.91 14.59 10.33 21.61%
EPS 2.48 1.90 3.18 4.17 -2.12 1.56 0.78 21.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4472 1.2733 1.2029 93.6198 1.1225 0.5332 0.3645 25.80%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.40 2.68 2.57 2.15 0.98 2.26 2.48 -
P/RPS 7.11 8.57 7.51 6.48 13.90 12.02 17.16 -13.64%
P/EPS 96.00 138.32 76.49 46.04 -84.48 112.44 227.52 -13.38%
EY 1.04 0.72 1.31 2.17 -1.18 0.89 0.44 15.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 2.06 2.02 0.02 1.60 3.29 4.86 -16.54%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 07/05/13 16/05/12 12/05/11 19/05/10 15/05/09 28/05/08 18/05/07 -
Price 2.62 2.40 2.68 2.09 1.34 2.32 2.64 -
P/RPS 7.77 7.67 7.84 6.30 19.01 12.34 18.27 -13.26%
P/EPS 104.80 123.87 79.76 44.75 -115.52 115.42 242.20 -13.01%
EY 0.95 0.81 1.25 2.23 -0.87 0.87 0.41 15.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.85 2.11 0.02 2.19 3.38 5.18 -16.13%

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