|
 Ratio Analysis
|
| |
<----------------------------- Actual ---------------------------> |
<------------------------------------- Proforma (1) ------------------------------------> |
| |
(6 Months) (Unaudited) |
|
(15 Months) |
|
|
|
(3 Months) |
| FYE 31 December |
2012 |
2011 |
2010(2) |
2010 |
2009 |
2008 |
2007 |
| |
RM'000 |
RM'000 |
RM'000 |
RM'000 |
RM'000 |
RM'000 |
RM'000 |
| KEY FINANCIAL DATA |
| KEY FINANCIALS |
| Revenue |
21,989 |
36,548 |
16,554 |
23,376 |
13,150 |
6,533 |
3,502 |
| EBITDA |
11,105 |
17,224 |
11,298(3) |
9,247 |
4,234 |
2,187 |
969 |
| Profit After Taxation |
8,856 |
15,009 |
10,282(3) |
7,737 |
3,358 |
1,412 |
705 |
| RATIO ANALYSIS |
| PER SHARE DATA |
| Basic EPS (sen) |
3.82 |
6.61 |
14.87(2) |
5.95 |
2.58 |
1.09 |
0.54 |
| PROFITABILITY MARGINS |
| EBITDA Margin (%) |
50.5 |
47.1 |
68.2(3) |
39.6 |
32.2 |
33.5 |
27.7 |
| Net Profit Margin (%) |
40.3 |
41.1 |
62.1(3) |
33.1 |
25.5 |
21.6 |
20.1 |
| Notes:- |
| (1) |
On the assumption that the Group's current structure had been in existence. |
| (2) |
The acquisition of Asia Media Sdn Bhd and Transnet Express Sdn Bhd by Asia Media was completed on 3 May 2010 ("Acquisition"). As such, the revenue for the year ended 31 December 2010 was based on actual revenue of the Group from 3 May 2010 to 31 December 2010. |
| (3) |
Inclusive of exceptional gain on negative goodwill pursuant to the Acquisition. |
|
|
|
