Highlights

[MEDIA] QoQ Cumulative Quarter Result on 2019-06-30 [#2]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 22-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     -21.84%    YoY -     -586.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 801,414 535,869 239,102 1,185,737 894,838 623,038 280,666 101.14%
  QoQ % 49.55% 124.12% -79.84% 32.51% 43.62% 121.99% -
  Horiz. % 285.54% 190.93% 85.19% 422.47% 318.83% 221.99% 100.00%
PBT -73,339 -48,096 -40,861 60,640 -21,746 9,682 -22,545 119.39%
  QoQ % -52.48% -17.71% -167.38% 378.86% -324.60% 142.95% -
  Horiz. % 325.30% 213.33% 181.24% -268.97% 96.46% -42.95% 100.00%
Tax -5,822 -5,508 -1,960 -1,649 -398 -980 -454 447.02%
  QoQ % -5.70% -181.02% -18.86% -314.32% 59.39% -115.86% -
  Horiz. % 1,282.38% 1,213.22% 431.72% 363.22% 87.67% 215.86% 100.00%
NP -79,161 -53,604 -42,821 58,991 -22,144 8,702 -22,999 127.79%
  QoQ % -47.68% -25.18% -172.59% 366.40% -354.47% 137.84% -
  Horiz. % 344.19% 233.07% 186.19% -256.49% 96.28% -37.84% 100.00%
NP to SH -73,395 -49,234 -40,409 58,623 -20,580 10,126 -21,826 124.29%
  QoQ % -49.07% -21.84% -168.93% 384.85% -303.24% 146.39% -
  Horiz. % 336.27% 225.57% 185.14% -268.59% 94.29% -46.39% 100.00%
Tax Rate - % - % - % 2.72 % - % 10.12 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 26.88% 0.00% 100.00% -
Total Cost 880,575 589,473 281,923 1,126,746 916,982 614,336 303,665 103.22%
  QoQ % 49.38% 109.09% -74.98% 22.88% 49.26% 102.31% -
  Horiz. % 289.98% 194.12% 92.84% 371.05% 301.97% 202.31% 100.00%
Net Worth 711,101 730,296 739,053 808,599 746,041 776,765 744,821 -3.04%
  QoQ % -2.63% -1.18% -8.60% 8.39% -3.96% 4.29% -
  Horiz. % 95.47% 98.05% 99.23% 108.56% 100.16% 104.29% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 711,101 730,296 739,053 808,599 746,041 776,765 744,821 -3.04%
  QoQ % -2.63% -1.18% -8.60% 8.39% -3.96% 4.29% -
  Horiz. % 95.47% 98.05% 99.23% 108.56% 100.16% 104.29% 100.00%
NOSH 1,109,190 1,109,199 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -9.88 % -10.00 % -17.91 % 4.98 % -2.47 % 1.40 % -8.19 % 13.31%
  QoQ % 1.20% 44.17% -459.64% 301.62% -276.43% 117.09% -
  Horiz. % 120.63% 122.10% 218.68% -60.81% 30.16% -17.09% 100.00%
ROE -10.32 % -6.74 % -5.47 % 7.25 % -2.76 % 1.30 % -2.93 % 131.32%
  QoQ % -53.12% -23.22% -175.45% 362.68% -312.31% 144.37% -
  Horiz. % 352.22% 230.03% 186.69% -247.44% 94.20% -44.37% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 72.25 48.31 21.56 106.90 80.67 56.17 25.30 101.16%
  QoQ % 49.55% 124.07% -79.83% 32.52% 43.62% 122.02% -
  Horiz. % 285.57% 190.95% 85.22% 422.53% 318.85% 222.02% 100.00%
EPS -6.62 -4.44 -3.64 5.29 -1.86 0.91 -1.97 124.19%
  QoQ % -49.10% -21.98% -168.81% 384.41% -304.40% 146.19% -
  Horiz. % 336.04% 225.38% 184.77% -268.53% 94.42% -46.19% 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 0.6411 0.6584 0.6663 0.7290 0.6726 0.7003 0.6715 -3.04%
  QoQ % -2.63% -1.19% -8.60% 8.39% -3.96% 4.29% -
  Horiz. % 95.47% 98.05% 99.23% 108.56% 100.16% 104.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 72.25 48.31 21.56 106.90 80.67 56.17 25.30 101.16%
  QoQ % 49.55% 124.07% -79.83% 32.52% 43.62% 122.02% -
  Horiz. % 285.57% 190.95% 85.22% 422.53% 318.85% 222.02% 100.00%
EPS -6.62 -4.44 -3.64 5.29 -1.86 0.91 -1.97 124.19%
  QoQ % -49.10% -21.98% -168.81% 384.41% -304.40% 146.19% -
  Horiz. % 336.04% 225.38% 184.77% -268.53% 94.42% -46.19% 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 0.6411 0.6584 0.6663 0.7290 0.6726 0.7003 0.6715 -3.04%
  QoQ % -2.63% -1.19% -8.60% 8.39% -3.96% 4.29% -
  Horiz. % 95.47% 98.05% 99.23% 108.56% 100.16% 104.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.4700 0.4800 0.4800 0.3450 0.4900 0.4800 0.3800 -
P/RPS 0.65 0.99 2.23 0.32 0.61 0.85 1.50 -42.71%
  QoQ % -34.34% -55.61% 596.88% -47.54% -28.24% -43.33% -
  Horiz. % 43.33% 66.00% 148.67% 21.33% 40.67% 56.67% 100.00%
P/EPS -7.10 -10.81 -13.18 6.53 -26.41 52.58 -19.31 -48.65%
  QoQ % 34.32% 17.98% -301.84% 124.73% -150.23% 372.29% -
  Horiz. % 36.77% 55.98% 68.25% -33.82% 136.77% -272.29% 100.00%
EY -14.08 -9.25 -7.59 15.32 -3.79 1.90 -5.18 94.65%
  QoQ % -52.22% -21.87% -149.54% 504.22% -299.47% 136.68% -
  Horiz. % 271.81% 178.57% 146.53% -295.75% 73.17% -36.68% 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 0.73 0.73 0.72 0.47 0.73 0.69 0.57 17.91%
  QoQ % 0.00% 1.39% 53.19% -35.62% 5.80% 21.05% -
  Horiz. % 128.07% 128.07% 126.32% 82.46% 128.07% 121.05% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 22/08/19 30/05/19 27/02/19 21/11/18 30/08/18 24/05/18 -
Price 0.2750 0.4850 0.3800 0.4750 0.4100 0.4100 0.3600 -
P/RPS 0.38 1.00 1.76 0.44 0.51 0.73 1.42 -58.44%
  QoQ % -62.00% -43.18% 300.00% -13.73% -30.14% -48.59% -
  Horiz. % 26.76% 70.42% 123.94% 30.99% 35.92% 51.41% 100.00%
P/EPS -4.16 -10.93 -10.43 8.99 -22.10 44.91 -18.30 -62.72%
  QoQ % 61.94% -4.79% -216.02% 140.68% -149.21% 345.41% -
  Horiz. % 22.73% 59.73% 56.99% -49.13% 120.77% -245.41% 100.00%
EY -24.06 -9.15 -9.59 11.13 -4.53 2.23 -5.47 168.21%
  QoQ % -162.95% 4.59% -186.16% 345.70% -303.14% 140.77% -
  Horiz. % 439.85% 167.28% 175.32% -203.47% 82.82% -40.77% 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 0.43 0.74 0.57 0.65 0.61 0.59 0.54 -14.08%
  QoQ % -41.89% 29.82% -12.31% 6.56% 3.39% 9.26% -
  Horiz. % 79.63% 137.04% 105.56% 120.37% 112.96% 109.26% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers