Highlights

[MEDIA] QoQ Cumulative Quarter Result on 2017-03-31 [#1]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 29-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     35.02%    YoY -     -323.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,195,672 889,483 600,969 272,200 1,289,008 970,374 653,614 49.41%
  QoQ % 34.42% 48.01% 120.78% -78.88% 32.84% 48.46% -
  Horiz. % 182.93% 136.09% 91.95% 41.65% 197.21% 148.46% 100.00%
PBT -605,528 -276,758 -174,963 -39,360 -65,909 -61,070 51,133 -
  QoQ % -118.79% -58.18% -344.52% 40.28% -7.92% -219.43% -
  Horiz. % -1,184.22% -541.25% -342.17% -76.98% -128.90% -119.43% 100.00%
Tax -64,137 -8,166 -4,784 -2,001 -3,874 -10,579 -9,520 255.47%
  QoQ % -685.42% -70.69% -139.08% 48.35% 63.38% -11.12% -
  Horiz. % 673.71% 85.78% 50.25% 21.02% 40.69% 111.12% 100.00%
NP -669,665 -284,924 -179,747 -41,361 -69,783 -71,649 41,613 -
  QoQ % -135.03% -58.51% -334.58% 40.73% 2.60% -272.18% -
  Horiz. % -1,609.27% -684.70% -431.95% -99.39% -167.70% -172.18% 100.00%
NP to SH -650,611 -272,459 -171,374 -38,465 -59,198 -64,194 45,163 -
  QoQ % -138.79% -58.99% -345.53% 35.02% 7.78% -242.14% -
  Horiz. % -1,440.58% -603.28% -379.46% -85.17% -131.08% -142.14% 100.00%
Tax Rate - % - % - % - % - % - % 18.62 % -
  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%
Total Cost 1,865,337 1,174,407 780,716 313,561 1,358,791 1,042,023 612,001 109.79%
  QoQ % 58.83% 50.43% 148.98% -76.92% 30.40% 70.26% -
  Horiz. % 304.79% 191.90% 127.57% 51.24% 222.02% 170.26% 100.00%
Net Worth 766,672 1,144,795 1,245,842 1,423,091 1,461,580 1,478,772 1,610,322 -38.95%
  QoQ % -33.03% -8.11% -12.46% -2.63% -1.16% -8.17% -
  Horiz. % 47.61% 71.09% 77.37% 88.37% 90.76% 91.83% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - 88,735 44,367 22,183 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% -
  Horiz. % 0.00% 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% 0.00% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 766,672 1,144,795 1,245,842 1,423,091 1,461,580 1,478,772 1,610,322 -38.95%
  QoQ % -33.03% -8.11% -12.46% -2.63% -1.16% -8.17% -
  Horiz. % 47.61% 71.09% 77.37% 88.37% 90.76% 91.83% 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -56.01 % -32.03 % -29.91 % -15.20 % -5.41 % -7.38 % 6.37 % -
  QoQ % -74.87% -7.09% -96.78% -180.96% 26.69% -215.86% -
  Horiz. % -879.28% -502.83% -469.54% -238.62% -84.93% -115.86% 100.00%
ROE -84.86 % -23.80 % -13.76 % -2.70 % -4.05 % -4.34 % 2.80 % -
  QoQ % -256.55% -72.97% -409.63% 33.33% 6.68% -255.00% -
  Horiz. % -3,030.71% -850.00% -491.43% -96.43% -144.64% -155.00% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 107.80 80.19 54.18 24.54 116.21 87.48 58.93 49.41%
  QoQ % 34.43% 48.01% 120.78% -78.88% 32.84% 48.45% -
  Horiz. % 182.93% 136.08% 91.94% 41.64% 197.20% 148.45% 100.00%
EPS -58.66 -24.56 -15.45 -3.47 -5.34 -5.79 4.07 -
  QoQ % -138.84% -58.96% -345.24% 35.02% 7.77% -242.26% -
  Horiz. % -1,441.28% -603.44% -379.61% -85.26% -131.20% -142.26% 100.00%
DPS 0.00 0.00 0.00 0.00 8.00 4.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 400.00% 200.00% 100.00%
NAPS 0.6912 1.0321 1.1232 1.2830 1.3177 1.3332 1.4518 -38.95%
  QoQ % -33.03% -8.11% -12.46% -2.63% -1.16% -8.17% -
  Horiz. % 47.61% 71.09% 77.37% 88.37% 90.76% 91.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 107.80 80.19 54.18 24.54 116.21 87.48 58.93 49.41%
  QoQ % 34.43% 48.01% 120.78% -78.88% 32.84% 48.45% -
  Horiz. % 182.93% 136.08% 91.94% 41.64% 197.20% 148.45% 100.00%
EPS -58.66 -24.56 -15.45 -3.47 -5.34 -5.79 4.07 -
  QoQ % -138.84% -58.96% -345.24% 35.02% 7.77% -242.26% -
  Horiz. % -1,441.28% -603.44% -379.61% -85.26% -131.20% -142.26% 100.00%
DPS 0.00 0.00 0.00 0.00 8.00 4.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 400.00% 200.00% 100.00%
NAPS 0.6912 1.0321 1.1232 1.2830 1.3177 1.3332 1.4518 -38.95%
  QoQ % -33.03% -8.11% -12.46% -2.63% -1.16% -8.17% -
  Horiz. % 47.61% 71.09% 77.37% 88.37% 90.76% 91.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.7600 0.8050 0.9400 1.1500 1.1500 1.3200 1.3800 -
P/RPS 0.71 1.00 1.73 4.69 0.99 1.51 2.34 -54.75%
  QoQ % -29.00% -42.20% -63.11% 373.74% -34.44% -35.47% -
  Horiz. % 30.34% 42.74% 73.93% 200.43% 42.31% 64.53% 100.00%
P/EPS -1.30 -3.28 -6.08 -33.16 -21.55 -22.81 33.89 -
  QoQ % 60.37% 46.05% 81.66% -53.87% 5.52% -167.31% -
  Horiz. % -3.84% -9.68% -17.94% -97.85% -63.59% -67.31% 100.00%
EY -77.18 -30.51 -16.44 -3.02 -4.64 -4.38 2.95 -
  QoQ % -152.97% -85.58% -444.37% 34.91% -5.94% -248.47% -
  Horiz. % -2,616.27% -1,034.24% -557.29% -102.37% -157.29% -148.47% 100.00%
DY 0.00 0.00 0.00 0.00 6.96 3.03 1.45 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 129.70% 108.97% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 480.00% 208.97% 100.00%
P/NAPS 1.10 0.78 0.84 0.90 0.87 0.99 0.95 10.24%
  QoQ % 41.03% -7.14% -6.67% 3.45% -12.12% 4.21% -
  Horiz. % 115.79% 82.11% 88.42% 94.74% 91.58% 104.21% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 29/11/17 14/08/17 29/05/17 23/02/17 29/11/16 11/08/16 -
Price 0.6200 0.6950 0.7450 1.1100 1.0500 1.2100 1.4700 -
P/RPS 0.58 0.87 1.38 4.52 0.90 1.38 2.49 -62.04%
  QoQ % -33.33% -36.96% -69.47% 402.22% -34.78% -44.58% -
  Horiz. % 23.29% 34.94% 55.42% 181.53% 36.14% 55.42% 100.00%
P/EPS -1.06 -2.83 -4.82 -32.01 -19.67 -20.91 36.10 -
  QoQ % 62.54% 41.29% 84.94% -62.74% 5.93% -157.92% -
  Horiz. % -2.94% -7.84% -13.35% -88.67% -54.49% -57.92% 100.00%
EY -94.61 -35.34 -20.74 -3.12 -5.08 -4.78 2.77 -
  QoQ % -167.71% -70.40% -564.74% 38.58% -6.28% -272.56% -
  Horiz. % -3,415.52% -1,275.81% -748.74% -112.64% -183.39% -172.56% 100.00%
DY 0.00 0.00 0.00 0.00 7.62 3.31 1.36 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 130.21% 143.38% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 560.29% 243.38% 100.00%
P/NAPS 0.90 0.67 0.66 0.87 0.80 0.91 1.01 -7.38%
  QoQ % 34.33% 1.52% -24.14% 8.75% -12.09% -9.90% -
  Horiz. % 89.11% 66.34% 65.35% 86.14% 79.21% 90.10% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

346  405  455  1081 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.080.00 
 TRIVE 0.005-0.005 
 ARMADA 0.14+0.005 
 VELESTO 0.12+0.005 
 KNM 0.1150.00 
 ALAM 0.050.00 
 HIBISCS 0.335-0.005 
 JAKS 0.77+0.01 
 SANICHI 0.0450.00 
 MINETEC 0.14+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers