Highlights

[MEDIA] QoQ Quarter Result on 2016-06-30 [#2]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 11-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     61.88%    YoY -     -36.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 272,200 318,634 316,760 349,551 304,063 367,117 365,368 -17.80%
  QoQ % -14.57% 0.59% -9.38% 14.96% -17.18% 0.48% -
  Horiz. % 74.50% 87.21% 86.70% 95.67% 83.22% 100.48% 100.00%
PBT -39,360 -4,839 -112,203 29,841 21,292 55,766 61,162 -
  QoQ % -713.39% 95.69% -476.00% 40.15% -61.82% -8.82% -
  Horiz. % -64.35% -7.91% -183.45% 48.79% 34.81% 91.18% 100.00%
Tax -2,001 6,705 -1,059 -5,468 -4,052 -23,808 -16,062 -75.02%
  QoQ % -129.84% 733.14% 80.63% -34.95% 82.98% -48.23% -
  Horiz. % 12.46% -41.74% 6.59% 34.04% 25.23% 148.23% 100.00%
NP -41,361 1,866 -113,262 24,373 17,240 31,958 45,100 -
  QoQ % -2,316.56% 101.65% -564.70% 41.37% -46.05% -29.14% -
  Horiz. % -91.71% 4.14% -251.14% 54.04% 38.23% 70.86% 100.00%
NP to SH -38,465 4,996 -109,357 27,917 17,246 31,728 44,163 -
  QoQ % -869.92% 104.57% -491.72% 61.88% -45.64% -28.16% -
  Horiz. % -87.10% 11.31% -247.62% 63.21% 39.05% 71.84% 100.00%
Tax Rate - % - % - % 18.32 % 19.03 % 42.69 % 26.26 % -
  QoQ % 0.00% 0.00% 0.00% -3.73% -55.42% 62.57% -
  Horiz. % 0.00% 0.00% 0.00% 69.76% 72.47% 162.57% 100.00%
Total Cost 313,561 316,768 430,022 325,178 286,823 335,159 320,268 -1.40%
  QoQ % -1.01% -26.34% 32.24% 13.37% -14.42% 4.65% -
  Horiz. % 97.91% 98.91% 134.27% 101.53% 89.56% 104.65% 100.00%
Net Worth 1,423,091 1,461,580 1,478,772 1,610,322 1,637,941 1,620,637 1,610,987 -7.93%
  QoQ % -2.63% -1.16% -8.17% -1.69% 1.07% 0.60% -
  Horiz. % 88.34% 90.73% 91.79% 99.96% 101.67% 100.60% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 44,367 22,183 22,183 - 55,459 22,183 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 150.00% -
  Horiz. % 0.00% 200.00% 100.00% 100.00% 0.00% 250.00% 100.00%
Div Payout % - % 888.06 % - % 79.46 % - % 174.80 % 50.23 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 248.00% -
  Horiz. % 0.00% 1,767.99% 0.00% 158.19% 0.00% 348.00% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,423,091 1,461,580 1,478,772 1,610,322 1,637,941 1,620,637 1,610,987 -7.93%
  QoQ % -2.63% -1.16% -8.17% -1.69% 1.07% 0.60% -
  Horiz. % 88.34% 90.73% 91.79% 99.96% 101.67% 100.60% 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -15.20 % 0.59 % -35.76 % 6.97 % 5.67 % 8.71 % 12.34 % -
  QoQ % -2,676.27% 101.65% -613.06% 22.93% -34.90% -29.42% -
  Horiz. % -123.18% 4.78% -289.79% 56.48% 45.95% 70.58% 100.00%
ROE -2.70 % 0.34 % -7.40 % 1.73 % 1.05 % 1.96 % 2.74 % -
  QoQ % -894.12% 104.59% -527.75% 64.76% -46.43% -28.47% -
  Horiz. % -98.54% 12.41% -270.07% 63.14% 38.32% 71.53% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 24.54 28.73 28.56 31.51 27.41 33.10 32.94 -17.81%
  QoQ % -14.58% 0.60% -9.36% 14.96% -17.19% 0.49% -
  Horiz. % 74.50% 87.22% 86.70% 95.66% 83.21% 100.49% 100.00%
EPS -3.47 0.45 -9.86 2.52 1.55 2.86 3.98 -
  QoQ % -871.11% 104.56% -491.27% 62.58% -45.80% -28.14% -
  Horiz. % -87.19% 11.31% -247.74% 63.32% 38.94% 71.86% 100.00%
DPS 0.00 4.00 2.00 2.00 0.00 5.00 2.00 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 150.00% -
  Horiz. % 0.00% 200.00% 100.00% 100.00% 0.00% 250.00% 100.00%
NAPS 1.2830 1.3177 1.3332 1.4518 1.4767 1.4611 1.4524 -7.93%
  QoQ % -2.63% -1.16% -8.17% -1.69% 1.07% 0.60% -
  Horiz. % 88.34% 90.73% 91.79% 99.96% 101.67% 100.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 24.54 28.73 28.56 31.51 27.41 33.10 32.94 -17.81%
  QoQ % -14.58% 0.60% -9.36% 14.96% -17.19% 0.49% -
  Horiz. % 74.50% 87.22% 86.70% 95.66% 83.21% 100.49% 100.00%
EPS -3.47 0.45 -9.86 2.52 1.55 2.86 3.98 -
  QoQ % -871.11% 104.56% -491.27% 62.58% -45.80% -28.14% -
  Horiz. % -87.19% 11.31% -247.74% 63.32% 38.94% 71.86% 100.00%
DPS 0.00 4.00 2.00 2.00 0.00 5.00 2.00 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 150.00% -
  Horiz. % 0.00% 200.00% 100.00% 100.00% 0.00% 250.00% 100.00%
NAPS 1.2830 1.3177 1.3332 1.4518 1.4767 1.4611 1.4524 -7.93%
  QoQ % -2.63% -1.16% -8.17% -1.69% 1.07% 0.60% -
  Horiz. % 88.34% 90.73% 91.79% 99.96% 101.67% 100.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.1500 1.1500 1.3200 1.3800 1.4600 1.2700 1.2000 -
P/RPS 4.69 4.00 4.62 4.38 5.33 3.84 3.64 18.39%
  QoQ % 17.25% -13.42% 5.48% -17.82% 38.80% 5.49% -
  Horiz. % 128.85% 109.89% 126.92% 120.33% 146.43% 105.49% 100.00%
P/EPS -33.16 255.32 -13.39 54.83 93.90 44.40 30.14 -
  QoQ % -112.99% 2,006.80% -124.42% -41.61% 111.49% 47.31% -
  Horiz. % -110.02% 847.11% -44.43% 181.92% 311.55% 147.31% 100.00%
EY -3.02 0.39 -7.47 1.82 1.06 2.25 3.32 -
  QoQ % -874.36% 105.22% -510.44% 71.70% -52.89% -32.23% -
  Horiz. % -90.96% 11.75% -225.00% 54.82% 31.93% 67.77% 100.00%
DY 0.00 3.48 1.52 1.45 0.00 3.94 1.67 -
  QoQ % 0.00% 128.95% 4.83% 0.00% 0.00% 135.93% -
  Horiz. % 0.00% 208.38% 91.02% 86.83% 0.00% 235.93% 100.00%
P/NAPS 0.90 0.87 0.99 0.95 0.99 0.87 0.83 5.54%
  QoQ % 3.45% -12.12% 4.21% -4.04% 13.79% 4.82% -
  Horiz. % 108.43% 104.82% 119.28% 114.46% 119.28% 104.82% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 23/02/17 29/11/16 11/08/16 12/05/16 26/02/16 19/11/15 -
Price 1.1100 1.0500 1.2100 1.4700 1.4200 1.3200 1.3400 -
P/RPS 4.52 3.66 4.24 4.66 5.18 3.99 4.07 7.23%
  QoQ % 23.50% -13.68% -9.01% -10.04% 29.82% -1.97% -
  Horiz. % 111.06% 89.93% 104.18% 114.50% 127.27% 98.03% 100.00%
P/EPS -32.01 233.12 -12.27 58.41 91.33 46.15 33.66 -
  QoQ % -113.73% 1,999.92% -121.01% -36.05% 97.90% 37.11% -
  Horiz. % -95.10% 692.57% -36.45% 173.53% 271.33% 137.11% 100.00%
EY -3.12 0.43 -8.15 1.71 1.09 2.17 2.97 -
  QoQ % -825.58% 105.28% -576.61% 56.88% -49.77% -26.94% -
  Horiz. % -105.05% 14.48% -274.41% 57.58% 36.70% 73.06% 100.00%
DY 0.00 3.81 1.65 1.36 0.00 3.79 1.49 -
  QoQ % 0.00% 130.91% 21.32% 0.00% 0.00% 154.36% -
  Horiz. % 0.00% 255.70% 110.74% 91.28% 0.00% 254.36% 100.00%
P/NAPS 0.87 0.80 0.91 1.01 0.96 0.90 0.92 -3.65%
  QoQ % 8.75% -12.09% -9.90% 5.21% 6.67% -2.17% -
  Horiz. % 94.57% 86.96% 98.91% 109.78% 104.35% 97.83% 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
 
 

728  390  560  740 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.28+0.11 
 SAPNRG 0.12+0.005 
 BINTAI 1.07+0.225 
 KANGER 0.18+0.01 
 TOPBLDS 0.115+0.03 
 KNM 0.215+0.01 
 ARMADA 0.36+0.04 
 TRIVE 0.02+0.005 
 AT 0.19-0.005 
 MTRONIC 0.120.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS