Highlights

[MEDIA] QoQ Cumulative Quarter Result on 2017-09-30 [#3]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 29-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -58.99%    YoY -     -324.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 623,038 280,666 1,195,672 889,483 600,969 272,200 1,289,008 -38.49%
  QoQ % 121.99% -76.53% 34.42% 48.01% 120.78% -78.88% -
  Horiz. % 48.33% 21.77% 92.76% 69.01% 46.62% 21.12% 100.00%
PBT 9,682 -22,545 -605,528 -276,758 -174,963 -39,360 -65,909 -
  QoQ % 142.95% 96.28% -118.79% -58.18% -344.52% 40.28% -
  Horiz. % -14.69% 34.21% 918.73% 419.91% 265.46% 59.72% 100.00%
Tax -980 -454 -64,137 -8,166 -4,784 -2,001 -3,874 -60.10%
  QoQ % -115.86% 99.29% -685.42% -70.69% -139.08% 48.35% -
  Horiz. % 25.30% 11.72% 1,655.58% 210.79% 123.49% 51.65% 100.00%
NP 8,702 -22,999 -669,665 -284,924 -179,747 -41,361 -69,783 -
  QoQ % 137.84% 96.57% -135.03% -58.51% -334.58% 40.73% -
  Horiz. % -12.47% 32.96% 959.64% 408.30% 257.58% 59.27% 100.00%
NP to SH 10,126 -21,826 -650,611 -272,459 -171,374 -38,465 -59,198 -
  QoQ % 146.39% 96.65% -138.79% -58.99% -345.53% 35.02% -
  Horiz. % -17.11% 36.87% 1,099.04% 460.25% 289.49% 64.98% 100.00%
Tax Rate 10.12 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 614,336 303,665 1,865,337 1,174,407 780,716 313,561 1,358,791 -41.18%
  QoQ % 102.31% -83.72% 58.83% 50.43% 148.98% -76.92% -
  Horiz. % 45.21% 22.35% 137.28% 86.43% 57.46% 23.08% 100.00%
Net Worth 776,765 744,821 766,672 1,144,795 1,245,842 1,423,091 1,461,580 -34.46%
  QoQ % 4.29% -2.85% -33.03% -8.11% -12.46% -2.63% -
  Horiz. % 53.15% 50.96% 52.46% 78.33% 85.24% 97.37% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - 88,735 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 776,765 744,821 766,672 1,144,795 1,245,842 1,423,091 1,461,580 -34.46%
  QoQ % 4.29% -2.85% -33.03% -8.11% -12.46% -2.63% -
  Horiz. % 53.15% 50.96% 52.46% 78.33% 85.24% 97.37% 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 1.40 % -8.19 % -56.01 % -32.03 % -29.91 % -15.20 % -5.41 % -
  QoQ % 117.09% 85.38% -74.87% -7.09% -96.78% -180.96% -
  Horiz. % -25.88% 151.39% 1,035.31% 592.05% 552.87% 280.96% 100.00%
ROE 1.30 % -2.93 % -84.86 % -23.80 % -13.76 % -2.70 % -4.05 % -
  QoQ % 144.37% 96.55% -256.55% -72.97% -409.63% 33.33% -
  Horiz. % -32.10% 72.35% 2,095.31% 587.65% 339.75% 66.67% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 56.17 25.30 107.80 80.19 54.18 24.54 116.21 -38.49%
  QoQ % 122.02% -76.53% 34.43% 48.01% 120.78% -78.88% -
  Horiz. % 48.33% 21.77% 92.76% 69.00% 46.62% 21.12% 100.00%
EPS 0.91 -1.97 -58.66 -24.56 -15.45 -3.47 -5.34 -
  QoQ % 146.19% 96.64% -138.84% -58.96% -345.24% 35.02% -
  Horiz. % -17.04% 36.89% 1,098.50% 459.93% 289.33% 64.98% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.7003 0.6715 0.6912 1.0321 1.1232 1.2830 1.3177 -34.46%
  QoQ % 4.29% -2.85% -33.03% -8.11% -12.46% -2.63% -
  Horiz. % 53.15% 50.96% 52.46% 78.33% 85.24% 97.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 56.17 25.30 107.80 80.19 54.18 24.54 116.21 -38.49%
  QoQ % 122.02% -76.53% 34.43% 48.01% 120.78% -78.88% -
  Horiz. % 48.33% 21.77% 92.76% 69.00% 46.62% 21.12% 100.00%
EPS 0.91 -1.97 -58.66 -24.56 -15.45 -3.47 -5.34 -
  QoQ % 146.19% 96.64% -138.84% -58.96% -345.24% 35.02% -
  Horiz. % -17.04% 36.89% 1,098.50% 459.93% 289.33% 64.98% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.7003 0.6715 0.6912 1.0321 1.1232 1.2830 1.3177 -34.46%
  QoQ % 4.29% -2.85% -33.03% -8.11% -12.46% -2.63% -
  Horiz. % 53.15% 50.96% 52.46% 78.33% 85.24% 97.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.4800 0.3800 0.7600 0.8050 0.9400 1.1500 1.1500 -
P/RPS 0.85 1.50 0.71 1.00 1.73 4.69 0.99 -9.69%
  QoQ % -43.33% 111.27% -29.00% -42.20% -63.11% 373.74% -
  Horiz. % 85.86% 151.52% 71.72% 101.01% 174.75% 473.74% 100.00%
P/EPS 52.58 -19.31 -1.30 -3.28 -6.08 -33.16 -21.55 -
  QoQ % 372.29% -1,385.38% 60.37% 46.05% 81.66% -53.87% -
  Horiz. % -243.99% 89.61% 6.03% 15.22% 28.21% 153.87% 100.00%
EY 1.90 -5.18 -77.18 -30.51 -16.44 -3.02 -4.64 -
  QoQ % 136.68% 93.29% -152.97% -85.58% -444.37% 34.91% -
  Horiz. % -40.95% 111.64% 1,663.36% 657.54% 354.31% 65.09% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.96 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.69 0.57 1.10 0.78 0.84 0.90 0.87 -14.35%
  QoQ % 21.05% -48.18% 41.03% -7.14% -6.67% 3.45% -
  Horiz. % 79.31% 65.52% 126.44% 89.66% 96.55% 103.45% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 24/05/18 22/02/18 29/11/17 14/08/17 29/05/17 23/02/17 -
Price 0.4100 0.3600 0.6200 0.6950 0.7450 1.1100 1.0500 -
P/RPS 0.73 1.42 0.58 0.87 1.38 4.52 0.90 -13.06%
  QoQ % -48.59% 144.83% -33.33% -36.96% -69.47% 402.22% -
  Horiz. % 81.11% 157.78% 64.44% 96.67% 153.33% 502.22% 100.00%
P/EPS 44.91 -18.30 -1.06 -2.83 -4.82 -32.01 -19.67 -
  QoQ % 345.41% -1,626.42% 62.54% 41.29% 84.94% -62.74% -
  Horiz. % -228.32% 93.04% 5.39% 14.39% 24.50% 162.74% 100.00%
EY 2.23 -5.47 -94.61 -35.34 -20.74 -3.12 -5.08 -
  QoQ % 140.77% 94.22% -167.71% -70.40% -564.74% 38.58% -
  Horiz. % -43.90% 107.68% 1,862.40% 695.67% 408.27% 61.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.62 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.59 0.54 0.90 0.67 0.66 0.87 0.80 -18.42%
  QoQ % 9.26% -40.00% 34.33% 1.52% -24.14% 8.75% -
  Horiz. % 73.75% 67.50% 112.50% 83.75% 82.50% 108.75% 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.
 


 

256  328  543  1147 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.15+0.015 
 XDL 0.160.00 
 HSI-C7K 0.345-0.015 
 RSAWIT 0.35+0.03 
 HSI-H8K 0.165+0.005 
 THHEAVY 0.125+0.005 
 TDM 0.32+0.02 
 SUPERMX 1.41+0.10 
 KNM 0.33+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers