[MEDIA] YoY Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
12-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -85.64%
YoY- -23.65%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 351,030 365,836 335,284 354,189 323,672 141,177 159,586 14.03%
PBT 36,367 36,642 28,724 47,561 58,667 -9,359 22,484 8.34%
Tax -8,805 -8,862 -7,322 -12,385 -11,792 38,290 -5,421 8.41%
NP 27,562 27,780 21,402 35,176 46,875 28,931 17,063 8.31%
-
NP to SH 27,016 27,107 20,766 34,793 45,572 -23,231 17,063 7.95%
-
Tax Rate 24.21% 24.19% 25.49% 26.04% 20.10% - 24.11% -
Total Cost 323,468 338,056 313,882 319,013 276,797 112,246 142,523 14.62%
-
Net Worth 1,654,592 1,582,506 1,392,420 1,315,403 102,375,987 1,227,437 583,028 18.97%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 1,654,592 1,582,506 1,392,420 1,315,403 102,375,987 1,227,437 583,028 18.97%
NOSH 1,102,693 1,084,280 1,071,752 1,035,505 975,845 2,002,672 848,905 4.45%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 7.85% 7.59% 6.38% 9.93% 14.48% 20.49% 10.69% -
ROE 1.63% 1.71% 1.49% 2.65% 0.04% -1.89% 2.93% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 31.83 33.74 31.28 34.20 33.17 7.05 18.80 9.16%
EPS 2.45 2.50 1.93 3.36 4.67 -2.72 2.01 3.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5005 1.4595 1.2992 1.2703 104.91 0.6129 0.6868 13.90%
Adjusted Per Share Value based on latest NOSH - 1,035,505
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 31.65 32.98 30.23 31.93 29.18 12.73 14.39 14.03%
EPS 2.44 2.44 1.87 3.14 4.11 -2.09 1.54 7.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4917 1.4267 1.2553 1.1859 92.298 1.1066 0.5256 18.97%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.36 2.40 2.68 2.57 2.15 0.98 2.26 -
P/RPS 7.41 7.11 8.57 7.51 6.48 13.90 12.02 -7.74%
P/EPS 96.33 96.00 138.32 76.49 46.04 -84.48 112.44 -2.54%
EY 1.04 1.04 0.72 1.31 2.17 -1.18 0.89 2.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.64 2.06 2.02 0.02 1.60 3.29 -11.59%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 08/05/14 07/05/13 16/05/12 12/05/11 19/05/10 15/05/09 28/05/08 -
Price 2.45 2.62 2.40 2.68 2.09 1.34 2.32 -
P/RPS 7.70 7.77 7.67 7.84 6.30 19.01 12.34 -7.55%
P/EPS 100.00 104.80 123.87 79.76 44.75 -115.52 115.42 -2.36%
EY 1.00 0.95 0.81 1.25 2.23 -0.87 0.87 2.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.80 1.85 2.11 0.02 2.19 3.38 -11.44%

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