Highlights

[MEDIA] QoQ Annualized Quarter Result on 2020-06-30 [#2]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     15.97%    YoY -     -0.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 991,305 949,428 953,744 1,106,039 1,068,552 1,071,738 956,408 2.41%
  QoQ % 4.41% -0.45% -13.77% 3.51% -0.30% 12.06% -
  Horiz. % 103.65% 99.27% 99.72% 115.65% 111.73% 112.06% 100.00%
PBT -35,892 -91,546 -114,628 -173,001 -97,785 -96,192 -163,444 -63.50%
  QoQ % 60.79% 20.14% 33.74% -76.92% -1.66% 41.15% -
  Horiz. % 21.96% 56.01% 70.13% 105.85% 59.83% 58.85% 100.00%
Tax -12,400 -4,464 -5,260 -12,487 -7,762 -11,016 -7,840 35.64%
  QoQ % -177.78% 15.13% 57.88% -60.86% 29.53% -40.51% -
  Horiz. % 158.16% 56.94% 67.09% 159.27% 99.01% 140.51% 100.00%
NP -48,292 -96,010 -119,888 -185,488 -105,548 -107,208 -171,284 -56.90%
  QoQ % 49.70% 19.92% 35.37% -75.74% 1.55% 37.41% -
  Horiz. % 28.19% 56.05% 69.99% 108.29% 61.62% 62.59% 100.00%
NP to SH -49,620 -99,290 -118,160 -177,850 -97,860 -98,468 -161,636 -54.39%
  QoQ % 50.03% 15.97% 33.56% -81.74% 0.62% 39.08% -
  Horiz. % 30.70% 61.43% 73.10% 110.03% 60.54% 60.92% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 1,039,597 1,045,438 1,073,632 1,291,527 1,174,100 1,178,946 1,127,692 -5.26%
  QoQ % -0.56% -2.63% -16.87% 10.00% -0.41% 4.55% -
  Horiz. % 92.19% 92.71% 95.21% 114.53% 104.12% 104.55% 100.00%
Net Worth 558,037 549,049 569,130 598,080 711,101 730,296 739,053 -17.04%
  QoQ % 1.64% -3.53% -4.84% -15.89% -2.63% -1.18% -
  Horiz. % 75.51% 74.29% 77.01% 80.93% 96.22% 98.82% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 558,037 549,049 569,130 598,080 711,101 730,296 739,053 -17.04%
  QoQ % 1.64% -3.53% -4.84% -15.89% -2.63% -1.18% -
  Horiz. % 75.51% 74.29% 77.01% 80.93% 96.22% 98.82% 100.00%
NOSH 1,109,199 1,109,190 1,109,199 1,109,199 1,109,190 1,109,199 1,109,190 0.00%
  QoQ % 0.00% -0.00% 0.00% 0.00% -0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -4.87 % -10.11 % -12.57 % -16.77 % -9.88 % -10.00 % -17.91 % -57.93%
  QoQ % 51.83% 19.57% 25.04% -69.74% 1.20% 44.17% -
  Horiz. % 27.19% 56.45% 70.18% 93.63% 55.16% 55.83% 100.00%
ROE -8.89 % -18.08 % -20.76 % -29.74 % -13.76 % -13.48 % -21.87 % -45.04%
  QoQ % 50.83% 12.91% 30.20% -116.13% -2.08% 38.36% -
  Horiz. % 40.65% 82.67% 94.92% 135.99% 62.92% 61.64% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 89.37 85.60 85.98 99.72 96.34 96.62 86.23 2.41%
  QoQ % 4.40% -0.44% -13.78% 3.51% -0.29% 12.05% -
  Horiz. % 103.64% 99.27% 99.71% 115.64% 111.72% 112.05% 100.00%
EPS -4.48 -8.96 -10.64 -16.03 -8.83 -8.88 -14.56 -54.33%
  QoQ % 50.00% 15.79% 33.62% -81.54% 0.56% 39.01% -
  Horiz. % 30.77% 61.54% 73.08% 110.10% 60.65% 60.99% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5031 0.4950 0.5131 0.5392 0.6411 0.6584 0.6663 -17.04%
  QoQ % 1.64% -3.53% -4.84% -15.89% -2.63% -1.19% -
  Horiz. % 75.51% 74.29% 77.01% 80.92% 96.22% 98.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 89.37 85.60 85.99 99.72 96.34 96.62 86.23 2.41%
  QoQ % 4.40% -0.45% -13.77% 3.51% -0.29% 12.05% -
  Horiz. % 103.64% 99.27% 99.72% 115.64% 111.72% 112.05% 100.00%
EPS -4.47 -8.96 -10.65 -16.03 -8.83 -8.88 -14.56 -54.39%
  QoQ % 50.11% 15.87% 33.56% -81.54% 0.56% 39.01% -
  Horiz. % 30.70% 61.54% 73.15% 110.10% 60.65% 60.99% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5031 0.4950 0.5131 0.5392 0.6411 0.6584 0.6663 -17.04%
  QoQ % 1.64% -3.53% -4.84% -15.89% -2.63% -1.19% -
  Horiz. % 75.51% 74.29% 77.01% 80.92% 96.22% 98.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.1750 0.1500 0.1350 0.2800 0.4700 0.4800 0.4800 -
P/RPS 0.20 0.18 0.16 0.28 0.49 0.50 0.56 -49.57%
  QoQ % 11.11% 12.50% -42.86% -42.86% -2.00% -10.71% -
  Horiz. % 35.71% 32.14% 28.57% 50.00% 87.50% 89.29% 100.00%
P/EPS -3.91 -1.68 -1.27 -1.75 -5.33 -5.41 -3.29 12.16%
  QoQ % -132.74% -32.28% 27.43% 67.17% 1.48% -64.44% -
  Horiz. % 118.84% 51.06% 38.60% 53.19% 162.01% 164.44% 100.00%
EY -25.56 -59.68 -78.91 -57.26 -18.77 -18.49 -30.36 -10.81%
  QoQ % 57.17% 24.37% -37.81% -205.06% -1.51% 39.10% -
  Horiz. % 84.19% 196.57% 259.91% 188.60% 61.82% 60.90% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.35 0.30 0.26 0.52 0.73 0.73 0.72 -38.09%
  QoQ % 16.67% 15.38% -50.00% -28.77% 0.00% 1.39% -
  Horiz. % 48.61% 41.67% 36.11% 72.22% 101.39% 101.39% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 18/11/20 27/08/20 21/05/20 26/02/20 21/11/19 22/08/19 30/05/19 -
Price 0.1800 0.1900 0.1550 0.1800 0.2750 0.4850 0.3800 -
P/RPS 0.20 0.22 0.18 0.18 0.29 0.50 0.44 -40.80%
  QoQ % -9.09% 22.22% 0.00% -37.93% -42.00% 13.64% -
  Horiz. % 45.45% 50.00% 40.91% 40.91% 65.91% 113.64% 100.00%
P/EPS -4.02 -2.12 -1.46 -1.12 -3.12 -5.46 -2.61 33.26%
  QoQ % -89.62% -45.21% -30.36% 64.10% 42.86% -109.20% -
  Horiz. % 154.02% 81.23% 55.94% 42.91% 119.54% 209.20% 100.00%
EY -24.85 -47.11 -68.73 -89.08 -32.08 -18.30 -38.35 -25.06%
  QoQ % 47.25% 31.46% 22.84% -177.68% -75.30% 52.28% -
  Horiz. % 64.80% 122.84% 179.22% 232.28% 83.65% 47.72% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.36 0.38 0.30 0.33 0.43 0.74 0.57 -26.33%
  QoQ % -5.26% 26.67% -9.09% -23.26% -41.89% 29.82% -
  Horiz. % 63.16% 66.67% 52.63% 57.89% 75.44% 129.82% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

199  265  555  1444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VIVOCOM 0.71-0.145 
 AT 0.175+0.005 
 ASIABIO-OR 0.005-0.03 
 XDL 0.065-0.005 
 KNM 0.205-0.005 
 PARKSON 0.15+0.025 
 JAKS-WC 0.305+0.21 
 JAKS 0.60+0.015 
 DAYA 0.02+0.005 
 SUPERMX-C1I 0.1050.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS