Highlights

[MEDIA] QoQ Cumulative Quarter Result on 2016-06-30 [#2]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 11-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     161.88%    YoY -     -28.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 272,200 1,289,008 970,374 653,614 304,063 1,427,693 1,060,576 -59.58%
  QoQ % -78.88% 32.84% 48.46% 114.96% -78.70% 34.61% -
  Horiz. % 25.67% 121.54% 91.50% 61.63% 28.67% 134.61% 100.00%
PBT -39,360 -65,909 -61,070 51,133 21,292 200,068 144,302 -
  QoQ % 40.28% -7.92% -219.43% 140.15% -89.36% 38.65% -
  Horiz. % -27.28% -45.67% -42.32% 35.43% 14.76% 138.65% 100.00%
Tax -2,001 -3,874 -10,579 -9,520 -4,052 -61,360 -37,552 -85.81%
  QoQ % 48.35% 63.38% -11.12% -134.95% 93.40% -63.40% -
  Horiz. % 5.33% 10.32% 28.17% 25.35% 10.79% 163.40% 100.00%
NP -41,361 -69,783 -71,649 41,613 17,240 138,708 106,750 -
  QoQ % 40.73% 2.60% -272.18% 141.37% -87.57% 29.94% -
  Horiz. % -38.75% -65.37% -67.12% 38.98% 16.15% 129.94% 100.00%
NP to SH -38,465 -59,198 -64,194 45,163 17,246 138,717 106,989 -
  QoQ % 35.02% 7.78% -242.14% 161.88% -87.57% 29.66% -
  Horiz. % -35.95% -55.33% -60.00% 42.21% 16.12% 129.66% 100.00%
Tax Rate - % - % - % 18.62 % 19.03 % 30.67 % 26.02 % -
  QoQ % 0.00% 0.00% 0.00% -2.15% -37.95% 17.87% -
  Horiz. % 0.00% 0.00% 0.00% 71.56% 73.14% 117.87% 100.00%
Total Cost 313,561 1,358,791 1,042,023 612,001 286,823 1,288,985 953,826 -52.34%
  QoQ % -76.92% 30.40% 70.26% 113.37% -77.75% 35.14% -
  Horiz. % 32.87% 142.46% 109.25% 64.16% 30.07% 135.14% 100.00%
Net Worth 1,423,091 1,461,580 1,478,772 1,610,322 1,637,941 1,620,637 1,610,987 -7.93%
  QoQ % -2.63% -1.16% -8.17% -1.69% 1.07% 0.60% -
  Horiz. % 88.34% 90.73% 91.79% 99.96% 101.67% 100.60% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 88,735 44,367 22,183 - 110,919 55,459 -
  QoQ % 0.00% 100.00% 100.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 160.00% 80.00% 40.00% 0.00% 200.00% 100.00%
Div Payout % - % - % - % 49.12 % - % 79.96 % 51.84 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 54.24% -
  Horiz. % 0.00% 0.00% 0.00% 94.75% 0.00% 154.24% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,423,091 1,461,580 1,478,772 1,610,322 1,637,941 1,620,637 1,610,987 -7.93%
  QoQ % -2.63% -1.16% -8.17% -1.69% 1.07% 0.60% -
  Horiz. % 88.34% 90.73% 91.79% 99.96% 101.67% 100.60% 100.00%
NOSH 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 -
  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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -15.20 % -5.41 % -7.38 % 6.37 % 5.67 % 9.72 % 10.07 % -
  QoQ % -180.96% 26.69% -215.86% 12.35% -41.67% -3.48% -
  Horiz. % -150.94% -53.72% -73.29% 63.26% 56.31% 96.52% 100.00%
ROE -2.70 % -4.05 % -4.34 % 2.80 % 1.05 % 8.56 % 6.64 % -
  QoQ % 33.33% 6.68% -255.00% 166.67% -87.73% 28.92% -
  Horiz. % -40.66% -60.99% -65.36% 42.17% 15.81% 128.92% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 24.54 116.21 87.48 58.93 27.41 128.71 95.62 -59.58%
  QoQ % -78.88% 32.84% 48.45% 114.99% -78.70% 34.61% -
  Horiz. % 25.66% 121.53% 91.49% 61.63% 28.67% 134.61% 100.00%
EPS -3.47 -5.34 -5.79 4.07 1.55 12.51 9.65 -
  QoQ % 35.02% 7.77% -242.26% 162.58% -87.61% 29.64% -
  Horiz. % -35.96% -55.34% -60.00% 42.18% 16.06% 129.64% 100.00%
DPS 0.00 8.00 4.00 2.00 0.00 10.00 5.00 -
  QoQ % 0.00% 100.00% 100.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 160.00% 80.00% 40.00% 0.00% 200.00% 100.00%
NAPS 1.2830 1.3177 1.3332 1.4518 1.4767 1.4611 1.4524 -7.93%
  QoQ % -2.63% -1.16% -8.17% -1.69% 1.07% 0.60% -
  Horiz. % 88.34% 90.73% 91.79% 99.96% 101.67% 100.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 24.54 116.21 87.48 58.93 27.41 128.71 95.62 -59.58%
  QoQ % -78.88% 32.84% 48.45% 114.99% -78.70% 34.61% -
  Horiz. % 25.66% 121.53% 91.49% 61.63% 28.67% 134.61% 100.00%
EPS -3.47 -5.34 -5.79 4.07 1.55 12.51 9.65 -
  QoQ % 35.02% 7.77% -242.26% 162.58% -87.61% 29.64% -
  Horiz. % -35.96% -55.34% -60.00% 42.18% 16.06% 129.64% 100.00%
DPS 0.00 8.00 4.00 2.00 0.00 10.00 5.00 -
  QoQ % 0.00% 100.00% 100.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 160.00% 80.00% 40.00% 0.00% 200.00% 100.00%
NAPS 1.2830 1.3177 1.3332 1.4518 1.4767 1.4611 1.4524 -7.93%
  QoQ % -2.63% -1.16% -8.17% -1.69% 1.07% 0.60% -
  Horiz. % 88.34% 90.73% 91.79% 99.96% 101.67% 100.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.1500 1.1500 1.3200 1.3800 1.4600 1.2700 1.2000 -
P/RPS 4.69 0.99 1.51 2.34 5.33 0.99 1.26 139.99%
  QoQ % 373.74% -34.44% -35.47% -56.10% 438.38% -21.43% -
  Horiz. % 372.22% 78.57% 119.84% 185.71% 423.02% 78.57% 100.00%
P/EPS -33.16 -21.55 -22.81 33.89 93.90 10.16 12.44 -
  QoQ % -53.87% 5.52% -167.31% -63.91% 824.21% -18.33% -
  Horiz. % -266.56% -173.23% -183.36% 272.43% 754.82% 81.67% 100.00%
EY -3.02 -4.64 -4.38 2.95 1.06 9.85 8.04 -
  QoQ % 34.91% -5.94% -248.47% 178.30% -89.24% 22.51% -
  Horiz. % -37.56% -57.71% -54.48% 36.69% 13.18% 122.51% 100.00%
DY 0.00 6.96 3.03 1.45 0.00 7.87 4.17 -
  QoQ % 0.00% 129.70% 108.97% 0.00% 0.00% 88.73% -
  Horiz. % 0.00% 166.91% 72.66% 34.77% 0.00% 188.73% 100.00%
P/NAPS 0.90 0.87 0.99 0.95 0.99 0.87 0.83 5.54%
  QoQ % 3.45% -12.12% 4.21% -4.04% 13.79% 4.82% -
  Horiz. % 108.43% 104.82% 119.28% 114.46% 119.28% 104.82% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 23/02/17 29/11/16 11/08/16 12/05/16 26/02/16 19/11/15 -
Price 1.1100 1.0500 1.2100 1.4700 1.4200 1.3200 1.3400 -
P/RPS 4.52 0.90 1.38 2.49 5.18 1.03 1.40 118.29%
  QoQ % 402.22% -34.78% -44.58% -51.93% 402.91% -26.43% -
  Horiz. % 322.86% 64.29% 98.57% 177.86% 370.00% 73.57% 100.00%
P/EPS -32.01 -19.67 -20.91 36.10 91.33 10.55 13.89 -
  QoQ % -62.74% 5.93% -157.92% -60.47% 765.69% -24.05% -
  Horiz. % -230.45% -141.61% -150.54% 259.90% 657.52% 75.95% 100.00%
EY -3.12 -5.08 -4.78 2.77 1.09 9.47 7.20 -
  QoQ % 38.58% -6.28% -272.56% 154.13% -88.49% 31.53% -
  Horiz. % -43.33% -70.56% -66.39% 38.47% 15.14% 131.53% 100.00%
DY 0.00 7.62 3.31 1.36 0.00 7.58 3.73 -
  QoQ % 0.00% 130.21% 143.38% 0.00% 0.00% 103.22% -
  Horiz. % 0.00% 204.29% 88.74% 36.46% 0.00% 203.22% 100.00%
P/NAPS 0.87 0.80 0.91 1.01 0.96 0.90 0.92 -3.65%
  QoQ % 8.75% -12.09% -9.90% 5.21% 6.67% -2.17% -
  Horiz. % 94.57% 86.96% 98.91% 109.78% 104.35% 97.83% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

605  230  568  1111 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 TANCO-WB 0.07+0.02 
 MTOUCHE 0.285+0.005 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 MINDA 0.145+0.02 
 LKL 0.355-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. OCK - The Unfaltering Tower OCK - The 5G Battle
2. FCPO FOR MAY 2021 NOW IS RM4,880 (TIME WHEN ALL GOES DOWN PALM OIL UP: SO BUY PALM OIL SHARES ON SALE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Can this penny stock double in value this year? Swim With Sharks
5. 这家小型股的股价在今年还可以再翻倍吗? Swim With Sharks
6. The Competitive Edge of NEXGRAM (0096) in Vaccine Passports and Digital Facilitation Services: THE NEW GEM IN HEALTHCARE Nexgram (0096) - THE NEW GEM IN HEALTHCARE
7. [转贴] [Video:浅谈CAREPLUS GROUP BHD, CAREPLS, 0163] - James的股票投资James Share Investing James的股票投资James Share Investing
8. 马银行大会圆满落幕/万年船 小股东大权利
PARTNERS & BROKERS