Highlights

[MEDIA] QoQ Cumulative Quarter Result on 2019-03-31 [#1]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 30-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -168.93%    YoY -     -85.14%
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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers