Highlights

[MEDIA] QoQ Cumulative Quarter Result on 2018-09-30 [#3]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 21-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -303.24%    YoY -     92.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 535,869 239,102 1,185,737 894,838 623,038 280,666 1,195,672 -41.52%
  QoQ % 124.12% -79.84% 32.51% 43.62% 121.99% -76.53% -
  Horiz. % 44.82% 20.00% 99.17% 74.84% 52.11% 23.47% 100.00%
PBT -48,096 -40,861 60,640 -21,746 9,682 -22,545 -605,528 -81.61%
  QoQ % -17.71% -167.38% 378.86% -324.60% 142.95% 96.28% -
  Horiz. % 7.94% 6.75% -10.01% 3.59% -1.60% 3.72% 100.00%
Tax -5,508 -1,960 -1,649 -398 -980 -454 -64,137 -80.62%
  QoQ % -181.02% -18.86% -314.32% 59.39% -115.86% 99.29% -
  Horiz. % 8.59% 3.06% 2.57% 0.62% 1.53% 0.71% 100.00%
NP -53,604 -42,821 58,991 -22,144 8,702 -22,999 -669,665 -81.51%
  QoQ % -25.18% -172.59% 366.40% -354.47% 137.84% 96.57% -
  Horiz. % 8.00% 6.39% -8.81% 3.31% -1.30% 3.43% 100.00%
NP to SH -49,234 -40,409 58,623 -20,580 10,126 -21,826 -650,611 -82.19%
  QoQ % -21.84% -168.93% 384.85% -303.24% 146.39% 96.65% -
  Horiz. % 7.57% 6.21% -9.01% 3.16% -1.56% 3.35% 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% 26.88% 0.00% 100.00% - -
Total Cost 589,473 281,923 1,126,746 916,982 614,336 303,665 1,865,337 -53.70%
  QoQ % 109.09% -74.98% 22.88% 49.26% 102.31% -83.72% -
  Horiz. % 31.60% 15.11% 60.40% 49.16% 32.93% 16.28% 100.00%
Net Worth 730,296 739,053 808,599 746,041 776,765 744,821 766,672 -3.20%
  QoQ % -1.18% -8.60% 8.39% -3.96% 4.29% -2.85% -
  Horiz. % 95.26% 96.40% 105.47% 97.31% 101.32% 97.15% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 730,296 739,053 808,599 746,041 776,765 744,821 766,672 -3.20%
  QoQ % -1.18% -8.60% 8.39% -3.96% 4.29% -2.85% -
  Horiz. % 95.26% 96.40% 105.47% 97.31% 101.32% 97.15% 100.00%
NOSH 1,109,199 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -10.00 % -17.91 % 4.98 % -2.47 % 1.40 % -8.19 % -56.01 % -68.39%
  QoQ % 44.17% -459.64% 301.62% -276.43% 117.09% 85.38% -
  Horiz. % 17.85% 31.98% -8.89% 4.41% -2.50% 14.62% 100.00%
ROE -6.74 % -5.47 % 7.25 % -2.76 % 1.30 % -2.93 % -84.86 % -81.61%
  QoQ % -23.22% -175.45% 362.68% -312.31% 144.37% 96.55% -
  Horiz. % 7.94% 6.45% -8.54% 3.25% -1.53% 3.45% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 48.31 21.56 106.90 80.67 56.17 25.30 107.80 -41.52%
  QoQ % 124.07% -79.83% 32.52% 43.62% 122.02% -76.53% -
  Horiz. % 44.81% 20.00% 99.17% 74.83% 52.11% 23.47% 100.00%
EPS -4.44 -3.64 5.29 -1.86 0.91 -1.97 -58.66 -82.19%
  QoQ % -21.98% -168.81% 384.41% -304.40% 146.19% 96.64% -
  Horiz. % 7.57% 6.21% -9.02% 3.17% -1.55% 3.36% 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 0.6584 0.6663 0.7290 0.6726 0.7003 0.6715 0.6912 -3.20%
  QoQ % -1.19% -8.60% 8.39% -3.96% 4.29% -2.85% -
  Horiz. % 95.25% 96.40% 105.47% 97.31% 101.32% 97.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 48.31 21.56 106.90 80.67 56.17 25.30 107.80 -41.52%
  QoQ % 124.07% -79.83% 32.52% 43.62% 122.02% -76.53% -
  Horiz. % 44.81% 20.00% 99.17% 74.83% 52.11% 23.47% 100.00%
EPS -4.44 -3.64 5.29 -1.86 0.91 -1.97 -58.66 -82.19%
  QoQ % -21.98% -168.81% 384.41% -304.40% 146.19% 96.64% -
  Horiz. % 7.57% 6.21% -9.02% 3.17% -1.55% 3.36% 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 0.6584 0.6663 0.7290 0.6726 0.7003 0.6715 0.6912 -3.20%
  QoQ % -1.19% -8.60% 8.39% -3.96% 4.29% -2.85% -
  Horiz. % 95.25% 96.40% 105.47% 97.31% 101.32% 97.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.4800 0.4800 0.3450 0.4900 0.4800 0.3800 0.7600 -
P/RPS 0.99 2.23 0.32 0.61 0.85 1.50 0.71 24.89%
  QoQ % -55.61% 596.88% -47.54% -28.24% -43.33% 111.27% -
  Horiz. % 139.44% 314.08% 45.07% 85.92% 119.72% 211.27% 100.00%
P/EPS -10.81 -13.18 6.53 -26.41 52.58 -19.31 -1.30 312.04%
  QoQ % 17.98% -301.84% 124.73% -150.23% 372.29% -1,385.38% -
  Horiz. % 831.54% 1,013.85% -502.31% 2,031.54% -4,044.62% 1,485.38% 100.00%
EY -9.25 -7.59 15.32 -3.79 1.90 -5.18 -77.18 -75.79%
  QoQ % -21.87% -149.54% 504.22% -299.47% 136.68% 93.29% -
  Horiz. % 11.98% 9.83% -19.85% 4.91% -2.46% 6.71% 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 0.72 0.47 0.73 0.69 0.57 1.10 -23.97%
  QoQ % 1.39% 53.19% -35.62% 5.80% 21.05% -48.18% -
  Horiz. % 66.36% 65.45% 42.73% 66.36% 62.73% 51.82% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/08/19 30/05/19 27/02/19 21/11/18 30/08/18 24/05/18 22/02/18 -
Price 0.4850 0.3800 0.4750 0.4100 0.4100 0.3600 0.6200 -
P/RPS 1.00 1.76 0.44 0.51 0.73 1.42 0.58 43.93%
  QoQ % -43.18% 300.00% -13.73% -30.14% -48.59% 144.83% -
  Horiz. % 172.41% 303.45% 75.86% 87.93% 125.86% 244.83% 100.00%
P/EPS -10.93 -10.43 8.99 -22.10 44.91 -18.30 -1.06 375.77%
  QoQ % -4.79% -216.02% 140.68% -149.21% 345.41% -1,626.42% -
  Horiz. % 1,031.13% 983.96% -848.11% 2,084.91% -4,236.79% 1,726.42% 100.00%
EY -9.15 -9.59 11.13 -4.53 2.23 -5.47 -94.61 -79.02%
  QoQ % 4.59% -186.16% 345.70% -303.14% 140.77% 94.22% -
  Horiz. % 9.67% 10.14% -11.76% 4.79% -2.36% 5.78% 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 0.74 0.57 0.65 0.61 0.59 0.54 0.90 -12.27%
  QoQ % 29.82% -12.31% 6.56% 3.39% 9.26% -40.00% -
  Horiz. % 82.22% 63.33% 72.22% 67.78% 65.56% 60.00% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers