Highlights

[MEDIA] QoQ Quarter Result on 2017-09-30 [#3]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 29-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     23.94%    YoY -     7.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 342,372 280,666 306,189 288,514 328,769 272,200 318,634 4.92%
  QoQ % 21.99% -8.34% 6.13% -12.24% 20.78% -14.57% -
  Horiz. % 107.45% 88.08% 96.09% 90.55% 103.18% 85.43% 100.00%
PBT 32,227 -22,545 -328,770 -101,795 -135,603 -39,360 -4,839 -
  QoQ % 242.95% 93.14% -222.97% 24.93% -244.52% -713.39% -
  Horiz. % -665.98% 465.90% 6,794.17% 2,103.64% 2,802.29% 813.39% 100.00%
Tax -526 -454 -55,971 -3,382 -2,783 -2,001 6,705 -
  QoQ % -15.86% 99.19% -1,554.97% -21.52% -39.08% -129.84% -
  Horiz. % -7.84% -6.77% -834.77% -50.44% -41.51% -29.84% 100.00%
NP 31,701 -22,999 -384,741 -105,177 -138,386 -41,361 1,866 564.29%
  QoQ % 237.84% 94.02% -265.80% 24.00% -234.58% -2,316.56% -
  Horiz. % 1,698.87% -1,232.53% -20,618.49% -5,636.50% -7,416.18% -2,216.56% 100.00%
NP to SH 31,952 -21,826 -378,152 -101,085 -132,909 -38,465 4,996 245.72%
  QoQ % 246.39% 94.23% -274.09% 23.94% -245.53% -869.92% -
  Horiz. % 639.55% -436.87% -7,569.10% -2,023.32% -2,660.31% -769.92% 100.00%
Tax Rate 1.63 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 310,671 303,665 690,930 393,691 467,155 313,561 316,768 -1.29%
  QoQ % 2.31% -56.05% 75.50% -15.73% 48.98% -1.01% -
  Horiz. % 98.08% 95.86% 218.12% 124.28% 147.48% 98.99% 100.00%
Net Worth 776,765 744,821 766,672 1,144,795 1,245,842 1,423,091 1,461,580 -34.46%
  QoQ % 4.29% -2.85% -33.03% -8.11% -12.46% -2.63% -
  Horiz. % 53.15% 50.96% 52.46% 78.33% 85.24% 97.37% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - 44,367 -
  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%
Div Payout % - % - % - % - % - % - % 888.06 % -
  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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 776,765 744,821 766,672 1,144,795 1,245,842 1,423,091 1,461,580 -34.46%
  QoQ % 4.29% -2.85% -33.03% -8.11% -12.46% -2.63% -
  Horiz. % 53.15% 50.96% 52.46% 78.33% 85.24% 97.37% 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 9.26 % -8.19 % -125.65 % -36.45 % -42.09 % -15.20 % 0.59 % 530.03%
  QoQ % 213.06% 93.48% -244.72% 13.40% -176.91% -2,676.27% -
  Horiz. % 1,569.49% -1,388.14% -21,296.61% -6,177.97% -7,133.90% -2,576.27% 100.00%
ROE 4.11 % -2.93 % -49.32 % -8.83 % -10.67 % -2.70 % 0.34 % 429.12%
  QoQ % 240.27% 94.06% -458.55% 17.24% -295.19% -894.12% -
  Horiz. % 1,208.82% -861.76% -14,505.88% -2,597.06% -3,138.24% -794.12% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 30.87 25.30 27.60 26.01 29.64 24.54 28.73 4.92%
  QoQ % 22.02% -8.33% 6.11% -12.25% 20.78% -14.58% -
  Horiz. % 107.45% 88.06% 96.07% 90.53% 103.17% 85.42% 100.00%
EPS 2.88 -1.97 -34.09 -9.11 -11.98 -3.47 0.45 245.88%
  QoQ % 246.19% 94.22% -274.20% 23.96% -245.24% -871.11% -
  Horiz. % 640.00% -437.78% -7,575.56% -2,024.44% -2,662.22% -771.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
  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%
NAPS 0.7003 0.6715 0.6912 1.0321 1.1232 1.2830 1.3177 -34.46%
  QoQ % 4.29% -2.85% -33.03% -8.11% -12.46% -2.63% -
  Horiz. % 53.15% 50.96% 52.46% 78.33% 85.24% 97.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 30.87 25.30 27.60 26.01 29.64 24.54 28.73 4.92%
  QoQ % 22.02% -8.33% 6.11% -12.25% 20.78% -14.58% -
  Horiz. % 107.45% 88.06% 96.07% 90.53% 103.17% 85.42% 100.00%
EPS 2.88 -1.97 -34.09 -9.11 -11.98 -3.47 0.45 245.88%
  QoQ % 246.19% 94.22% -274.20% 23.96% -245.24% -871.11% -
  Horiz. % 640.00% -437.78% -7,575.56% -2,024.44% -2,662.22% -771.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
  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%
NAPS 0.7003 0.6715 0.6912 1.0321 1.1232 1.2830 1.3177 -34.46%
  QoQ % 4.29% -2.85% -33.03% -8.11% -12.46% -2.63% -
  Horiz. % 53.15% 50.96% 52.46% 78.33% 85.24% 97.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.4800 0.3800 0.7600 0.8050 0.9400 1.1500 1.1500 -
P/RPS 1.56 1.50 2.75 3.09 3.17 4.69 4.00 -46.71%
  QoQ % 4.00% -45.45% -11.00% -2.52% -32.41% 17.25% -
  Horiz. % 39.00% 37.50% 68.75% 77.25% 79.25% 117.25% 100.00%
P/EPS 16.66 -19.31 -2.23 -8.83 -7.84 -33.16 255.32 -83.87%
  QoQ % 186.28% -765.92% 74.75% -12.63% 76.36% -112.99% -
  Horiz. % 6.53% -7.56% -0.87% -3.46% -3.07% -12.99% 100.00%
EY 6.00 -5.18 -44.86 -11.32 -12.75 -3.02 0.39 521.68%
  QoQ % 215.83% 88.45% -296.29% 11.22% -322.19% -874.36% -
  Horiz. % 1,538.46% -1,328.21% -11,502.57% -2,902.56% -3,269.23% -774.36% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.48 -
  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%
P/NAPS 0.69 0.57 1.10 0.78 0.84 0.90 0.87 -14.35%
  QoQ % 21.05% -48.18% 41.03% -7.14% -6.67% 3.45% -
  Horiz. % 79.31% 65.52% 126.44% 89.66% 96.55% 103.45% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 24/05/18 22/02/18 29/11/17 14/08/17 29/05/17 23/02/17 -
Price 0.4100 0.3600 0.6200 0.6950 0.7450 1.1100 1.0500 -
P/RPS 1.33 1.42 2.25 2.67 2.51 4.52 3.66 -49.17%
  QoQ % -6.34% -36.89% -15.73% 6.37% -44.47% 23.50% -
  Horiz. % 36.34% 38.80% 61.48% 72.95% 68.58% 123.50% 100.00%
P/EPS 14.23 -18.30 -1.82 -7.63 -6.22 -32.01 233.12 -84.58%
  QoQ % 177.76% -905.49% 76.15% -22.67% 80.57% -113.73% -
  Horiz. % 6.10% -7.85% -0.78% -3.27% -2.67% -13.73% 100.00%
EY 7.03 -5.47 -54.99 -13.11 -16.08 -3.12 0.43 547.46%
  QoQ % 228.52% 90.05% -319.45% 18.47% -415.38% -825.58% -
  Horiz. % 1,634.88% -1,272.09% -12,788.37% -3,048.84% -3,739.53% -725.58% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.81 -
  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%
P/NAPS 0.59 0.54 0.90 0.67 0.66 0.87 0.80 -18.42%
  QoQ % 9.26% -40.00% 34.33% 1.52% -24.14% 8.75% -
  Horiz. % 73.75% 67.50% 112.50% 83.75% 82.50% 108.75% 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
 
 

720  402  562  734 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.06+0.215 
 KANGER 0.18+0.01 
 TOPBLDS 0.115+0.03 
 KNM 0.215+0.01 
 ARMADA 0.355+0.035 
 TRIVE 0.02+0.005 
 MTRONIC 0.120.00 
 AT 0.185-0.01 

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