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.
 


 

290  282  534  1175 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 CAREPLS 0.365-0.03 
 DGB 0.1250.00 
 SUPERMX 1.76-0.10 
 HSI-C7K 0.20+0.005 
 KNM 0.315-0.005 
 HSI-H8K 0.255-0.015 
 EDEN 0.220.00 
 MTOUCHE 0.175+0.01 
 ARMADA 0.405-0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers