Highlights

[MEDIA] QoQ Quarter Result on 2016-09-30 [#3]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 29-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -491.72%    YoY -     -347.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 328,769 272,200 318,634 316,760 349,551 304,063 367,117 -7.10%
  QoQ % 20.78% -14.57% 0.59% -9.38% 14.96% -17.18% -
  Horiz. % 89.55% 74.15% 86.79% 86.28% 95.22% 82.82% 100.00%
PBT -135,603 -39,360 -4,839 -112,203 29,841 21,292 55,766 -
  QoQ % -244.52% -713.39% 95.69% -476.00% 40.15% -61.82% -
  Horiz. % -243.16% -70.58% -8.68% -201.20% 53.51% 38.18% 100.00%
Tax -2,783 -2,001 6,705 -1,059 -5,468 -4,052 -23,808 -76.12%
  QoQ % -39.08% -129.84% 733.14% 80.63% -34.95% 82.98% -
  Horiz. % 11.69% 8.40% -28.16% 4.45% 22.97% 17.02% 100.00%
NP -138,386 -41,361 1,866 -113,262 24,373 17,240 31,958 -
  QoQ % -234.58% -2,316.56% 101.65% -564.70% 41.37% -46.05% -
  Horiz. % -433.02% -129.42% 5.84% -354.41% 76.27% 53.95% 100.00%
NP to SH -132,909 -38,465 4,996 -109,357 27,917 17,246 31,728 -
  QoQ % -245.53% -869.92% 104.57% -491.72% 61.88% -45.64% -
  Horiz. % -418.90% -121.23% 15.75% -344.67% 87.99% 54.36% 100.00%
Tax Rate - % - % - % - % 18.32 % 19.03 % 42.69 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -3.73% -55.42% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 42.91% 44.58% 100.00%
Total Cost 467,155 313,561 316,768 430,022 325,178 286,823 335,159 24.80%
  QoQ % 48.98% -1.01% -26.34% 32.24% 13.37% -14.42% -
  Horiz. % 139.38% 93.56% 94.51% 128.30% 97.02% 85.58% 100.00%
Net Worth 1,245,842 1,423,091 1,461,580 1,478,772 1,610,322 1,637,941 1,620,637 -16.10%
  QoQ % -12.46% -2.63% -1.16% -8.17% -1.69% 1.07% -
  Horiz. % 76.87% 87.81% 90.19% 91.25% 99.36% 101.07% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 44,367 22,183 22,183 - 55,459 -
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 80.00% 40.00% 40.00% 0.00% 100.00%
Div Payout % - % - % 888.06 % - % 79.46 % - % 174.80 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 508.04% 0.00% 45.46% 0.00% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,245,842 1,423,091 1,461,580 1,478,772 1,610,322 1,637,941 1,620,637 -16.10%
  QoQ % -12.46% -2.63% -1.16% -8.17% -1.69% 1.07% -
  Horiz. % 76.87% 87.81% 90.19% 91.25% 99.36% 101.07% 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -42.09 % -15.20 % 0.59 % -35.76 % 6.97 % 5.67 % 8.71 % -
  QoQ % -176.91% -2,676.27% 101.65% -613.06% 22.93% -34.90% -
  Horiz. % -483.24% -174.51% 6.77% -410.56% 80.02% 65.10% 100.00%
ROE -10.67 % -2.70 % 0.34 % -7.40 % 1.73 % 1.05 % 1.96 % -
  QoQ % -295.19% -894.12% 104.59% -527.75% 64.76% -46.43% -
  Horiz. % -544.39% -137.76% 17.35% -377.55% 88.27% 53.57% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 29.64 24.54 28.73 28.56 31.51 27.41 33.10 -7.10%
  QoQ % 20.78% -14.58% 0.60% -9.36% 14.96% -17.19% -
  Horiz. % 89.55% 74.14% 86.80% 86.28% 95.20% 82.81% 100.00%
EPS -11.98 -3.47 0.45 -9.86 2.52 1.55 2.86 -
  QoQ % -245.24% -871.11% 104.56% -491.27% 62.58% -45.80% -
  Horiz. % -418.88% -121.33% 15.73% -344.76% 88.11% 54.20% 100.00%
DPS 0.00 0.00 4.00 2.00 2.00 0.00 5.00 -
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 80.00% 40.00% 40.00% 0.00% 100.00%
NAPS 1.1232 1.2830 1.3177 1.3332 1.4518 1.4767 1.4611 -16.10%
  QoQ % -12.46% -2.63% -1.16% -8.17% -1.69% 1.07% -
  Horiz. % 76.87% 87.81% 90.19% 91.25% 99.36% 101.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 29.64 24.54 28.73 28.56 31.51 27.41 33.10 -7.10%
  QoQ % 20.78% -14.58% 0.60% -9.36% 14.96% -17.19% -
  Horiz. % 89.55% 74.14% 86.80% 86.28% 95.20% 82.81% 100.00%
EPS -11.98 -3.47 0.45 -9.86 2.52 1.55 2.86 -
  QoQ % -245.24% -871.11% 104.56% -491.27% 62.58% -45.80% -
  Horiz. % -418.88% -121.33% 15.73% -344.76% 88.11% 54.20% 100.00%
DPS 0.00 0.00 4.00 2.00 2.00 0.00 5.00 -
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 80.00% 40.00% 40.00% 0.00% 100.00%
NAPS 1.1232 1.2830 1.3177 1.3332 1.4518 1.4767 1.4611 -16.10%
  QoQ % -12.46% -2.63% -1.16% -8.17% -1.69% 1.07% -
  Horiz. % 76.87% 87.81% 90.19% 91.25% 99.36% 101.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.9400 1.1500 1.1500 1.3200 1.3800 1.4600 1.2700 -
P/RPS 3.17 4.69 4.00 4.62 4.38 5.33 3.84 -12.01%
  QoQ % -32.41% 17.25% -13.42% 5.48% -17.82% 38.80% -
  Horiz. % 82.55% 122.14% 104.17% 120.31% 114.06% 138.80% 100.00%
P/EPS -7.84 -33.16 255.32 -13.39 54.83 93.90 44.40 -
  QoQ % 76.36% -112.99% 2,006.80% -124.42% -41.61% 111.49% -
  Horiz. % -17.66% -74.68% 575.05% -30.16% 123.49% 211.49% 100.00%
EY -12.75 -3.02 0.39 -7.47 1.82 1.06 2.25 -
  QoQ % -322.19% -874.36% 105.22% -510.44% 71.70% -52.89% -
  Horiz. % -566.67% -134.22% 17.33% -332.00% 80.89% 47.11% 100.00%
DY 0.00 0.00 3.48 1.52 1.45 0.00 3.94 -
  QoQ % 0.00% 0.00% 128.95% 4.83% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 88.32% 38.58% 36.80% 0.00% 100.00%
P/NAPS 0.84 0.90 0.87 0.99 0.95 0.99 0.87 -2.31%
  QoQ % -6.67% 3.45% -12.12% 4.21% -4.04% 13.79% -
  Horiz. % 96.55% 103.45% 100.00% 113.79% 109.20% 113.79% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 14/08/17 29/05/17 23/02/17 29/11/16 11/08/16 12/05/16 26/02/16 -
Price 0.7450 1.1100 1.0500 1.2100 1.4700 1.4200 1.3200 -
P/RPS 2.51 4.52 3.66 4.24 4.66 5.18 3.99 -26.60%
  QoQ % -44.47% 23.50% -13.68% -9.01% -10.04% 29.82% -
  Horiz. % 62.91% 113.28% 91.73% 106.27% 116.79% 129.82% 100.00%
P/EPS -6.22 -32.01 233.12 -12.27 58.41 91.33 46.15 -
  QoQ % 80.57% -113.73% 1,999.92% -121.01% -36.05% 97.90% -
  Horiz. % -13.48% -69.36% 505.14% -26.59% 126.57% 197.90% 100.00%
EY -16.08 -3.12 0.43 -8.15 1.71 1.09 2.17 -
  QoQ % -415.38% -825.58% 105.28% -576.61% 56.88% -49.77% -
  Horiz. % -741.01% -143.78% 19.82% -375.58% 78.80% 50.23% 100.00%
DY 0.00 0.00 3.81 1.65 1.36 0.00 3.79 -
  QoQ % 0.00% 0.00% 130.91% 21.32% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.53% 43.54% 35.88% 0.00% 100.00%
P/NAPS 0.66 0.87 0.80 0.91 1.01 0.96 0.90 -18.69%
  QoQ % -24.14% 8.75% -12.09% -9.90% 5.21% 6.67% -
  Horiz. % 73.33% 96.67% 88.89% 101.11% 112.22% 106.67% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

730  392  544  752 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.275+0.105 
 SAPNRG 0.125+0.01 
 BINTAI 1.08+0.235 
 KANGER 0.18+0.01 
 KNM 0.215+0.01 
 ARMADA 0.36+0.04 
 TOPBLDS 0.105+0.02 
 TRIVE 0.0150.00 
 AT 0.19-0.005 
 MTRONIC 0.125+0.005 

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