Highlights

[MEDIA] QoQ Cumulative Quarter Result on 2016-12-31 [#4]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 23-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     7.78%    YoY -     -142.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 889,483 600,969 272,200 1,289,008 970,374 653,614 304,063 104.41%
  QoQ % 48.01% 120.78% -78.88% 32.84% 48.46% 114.96% -
  Horiz. % 292.53% 197.65% 89.52% 423.93% 319.14% 214.96% 100.00%
PBT -276,758 -174,963 -39,360 -65,909 -61,070 51,133 21,292 -
  QoQ % -58.18% -344.52% 40.28% -7.92% -219.43% 140.15% -
  Horiz. % -1,299.82% -821.73% -184.86% -309.55% -286.82% 240.15% 100.00%
Tax -8,166 -4,784 -2,001 -3,874 -10,579 -9,520 -4,052 59.48%
  QoQ % -70.69% -139.08% 48.35% 63.38% -11.12% -134.95% -
  Horiz. % 201.53% 118.07% 49.38% 95.61% 261.08% 234.95% 100.00%
NP -284,924 -179,747 -41,361 -69,783 -71,649 41,613 17,240 -
  QoQ % -58.51% -334.58% 40.73% 2.60% -272.18% 141.37% -
  Horiz. % -1,652.69% -1,042.62% -239.91% -404.77% -415.60% 241.37% 100.00%
NP to SH -272,459 -171,374 -38,465 -59,198 -64,194 45,163 17,246 -
  QoQ % -58.99% -345.53% 35.02% 7.78% -242.14% 161.88% -
  Horiz. % -1,579.84% -993.70% -223.04% -343.26% -372.23% 261.88% 100.00%
Tax Rate - % - % - % - % - % 18.62 % 19.03 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -2.15% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 97.85% 100.00%
Total Cost 1,174,407 780,716 313,561 1,358,791 1,042,023 612,001 286,823 155.72%
  QoQ % 50.43% 148.98% -76.92% 30.40% 70.26% 113.37% -
  Horiz. % 409.45% 272.19% 109.32% 473.74% 363.30% 213.37% 100.00%
Net Worth 1,144,795 1,245,842 1,423,091 1,461,580 1,478,772 1,610,322 1,637,941 -21.23%
  QoQ % -8.11% -12.46% -2.63% -1.16% -8.17% -1.69% -
  Horiz. % 69.89% 76.06% 86.88% 89.23% 90.28% 98.31% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 88,735 44,367 22,183 - -
  QoQ % 0.00% 0.00% 0.00% 100.00% 100.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 400.00% 200.00% 100.00% -
Div Payout % - % - % - % - % - % 49.12 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,144,795 1,245,842 1,423,091 1,461,580 1,478,772 1,610,322 1,637,941 -21.23%
  QoQ % -8.11% -12.46% -2.63% -1.16% -8.17% -1.69% -
  Horiz. % 69.89% 76.06% 86.88% 89.23% 90.28% 98.31% 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -32.03 % -29.91 % -15.20 % -5.41 % -7.38 % 6.37 % 5.67 % -
  QoQ % -7.09% -96.78% -180.96% 26.69% -215.86% 12.35% -
  Horiz. % -564.90% -527.51% -268.08% -95.41% -130.16% 112.35% 100.00%
ROE -23.80 % -13.76 % -2.70 % -4.05 % -4.34 % 2.80 % 1.05 % -
  QoQ % -72.97% -409.63% 33.33% 6.68% -255.00% 166.67% -
  Horiz. % -2,266.67% -1,310.48% -257.14% -385.71% -413.33% 266.67% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 80.19 54.18 24.54 116.21 87.48 58.93 27.41 104.42%
  QoQ % 48.01% 120.78% -78.88% 32.84% 48.45% 114.99% -
  Horiz. % 292.56% 197.67% 89.53% 423.97% 319.15% 214.99% 100.00%
EPS -24.56 -15.45 -3.47 -5.34 -5.79 4.07 1.55 -
  QoQ % -58.96% -345.24% 35.02% 7.77% -242.26% 162.58% -
  Horiz. % -1,584.52% -996.77% -223.87% -344.52% -373.55% 262.58% 100.00%
DPS 0.00 0.00 0.00 8.00 4.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 100.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 400.00% 200.00% 100.00% -
NAPS 1.0321 1.1232 1.2830 1.3177 1.3332 1.4518 1.4767 -21.23%
  QoQ % -8.11% -12.46% -2.63% -1.16% -8.17% -1.69% -
  Horiz. % 69.89% 76.06% 86.88% 89.23% 90.28% 98.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 80.19 54.18 24.54 116.21 87.48 58.93 27.41 104.42%
  QoQ % 48.01% 120.78% -78.88% 32.84% 48.45% 114.99% -
  Horiz. % 292.56% 197.67% 89.53% 423.97% 319.15% 214.99% 100.00%
EPS -24.56 -15.45 -3.47 -5.34 -5.79 4.07 1.55 -
  QoQ % -58.96% -345.24% 35.02% 7.77% -242.26% 162.58% -
  Horiz. % -1,584.52% -996.77% -223.87% -344.52% -373.55% 262.58% 100.00%
DPS 0.00 0.00 0.00 8.00 4.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 100.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 400.00% 200.00% 100.00% -
NAPS 1.0321 1.1232 1.2830 1.3177 1.3332 1.4518 1.4767 -21.23%
  QoQ % -8.11% -12.46% -2.63% -1.16% -8.17% -1.69% -
  Horiz. % 69.89% 76.06% 86.88% 89.23% 90.28% 98.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.8050 0.9400 1.1500 1.1500 1.3200 1.3800 1.4600 -
P/RPS 1.00 1.73 4.69 0.99 1.51 2.34 5.33 -67.19%
  QoQ % -42.20% -63.11% 373.74% -34.44% -35.47% -56.10% -
  Horiz. % 18.76% 32.46% 87.99% 18.57% 28.33% 43.90% 100.00%
P/EPS -3.28 -6.08 -33.16 -21.55 -22.81 33.89 93.90 -
  QoQ % 46.05% 81.66% -53.87% 5.52% -167.31% -63.91% -
  Horiz. % -3.49% -6.47% -35.31% -22.95% -24.29% 36.09% 100.00%
EY -30.51 -16.44 -3.02 -4.64 -4.38 2.95 1.06 -
  QoQ % -85.58% -444.37% 34.91% -5.94% -248.47% 178.30% -
  Horiz. % -2,878.30% -1,550.94% -284.91% -437.74% -413.21% 278.30% 100.00%
DY 0.00 0.00 0.00 6.96 3.03 1.45 0.00 -
  QoQ % 0.00% 0.00% 0.00% 129.70% 108.97% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 480.00% 208.97% 100.00% -
P/NAPS 0.78 0.84 0.90 0.87 0.99 0.95 0.99 -14.68%
  QoQ % -7.14% -6.67% 3.45% -12.12% 4.21% -4.04% -
  Horiz. % 78.79% 84.85% 90.91% 87.88% 100.00% 95.96% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 14/08/17 29/05/17 23/02/17 29/11/16 11/08/16 12/05/16 -
Price 0.6950 0.7450 1.1100 1.0500 1.2100 1.4700 1.4200 -
P/RPS 0.87 1.38 4.52 0.90 1.38 2.49 5.18 -69.53%
  QoQ % -36.96% -69.47% 402.22% -34.78% -44.58% -51.93% -
  Horiz. % 16.80% 26.64% 87.26% 17.37% 26.64% 48.07% 100.00%
P/EPS -2.83 -4.82 -32.01 -19.67 -20.91 36.10 91.33 -
  QoQ % 41.29% 84.94% -62.74% 5.93% -157.92% -60.47% -
  Horiz. % -3.10% -5.28% -35.05% -21.54% -22.89% 39.53% 100.00%
EY -35.34 -20.74 -3.12 -5.08 -4.78 2.77 1.09 -
  QoQ % -70.40% -564.74% 38.58% -6.28% -272.56% 154.13% -
  Horiz. % -3,242.20% -1,902.75% -286.24% -466.06% -438.53% 254.13% 100.00%
DY 0.00 0.00 0.00 7.62 3.31 1.36 0.00 -
  QoQ % 0.00% 0.00% 0.00% 130.21% 143.38% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 560.29% 243.38% 100.00% -
P/NAPS 0.67 0.66 0.87 0.80 0.91 1.01 0.96 -21.30%
  QoQ % 1.52% -24.14% 8.75% -12.09% -9.90% 5.21% -
  Horiz. % 69.79% 68.75% 90.62% 83.33% 94.79% 105.21% 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.
 


 

1973 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.750.00 
 KOTRA 2.230.00 
 UCREST 0.120.00 
 EITA 1.470.00 
 PUC 0.0450.00 
 WILLOW 0.5350.00 
 IRIS 0.1450.00 
 HSI-C9L 0.3150.00 
 HOOVER 0.400.00 
 BTECH 0.220.00 
Partners & Brokers