Highlights

[MEDIA] QoQ Quarter Result on 2019-09-30 [#3]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 21-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     -173.78%    YoY -     21.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 236,278 238,436 304,625 265,545 296,767 239,102 290,899 -12.96%
  QoQ % -0.91% -21.73% 14.72% -10.52% 24.12% -17.81% -
  Horiz. % 81.22% 81.97% 104.72% 91.28% 102.02% 82.19% 100.00%
PBT -17,116 -28,657 -99,662 -25,243 -7,235 -40,861 82,386 -
  QoQ % 40.27% 71.25% -294.81% -248.90% 82.29% -149.60% -
  Horiz. % -20.78% -34.78% -120.97% -30.64% -8.78% -49.60% 100.00%
Tax -917 -1,315 -6,665 -314 -3,548 -1,960 -1,251 -18.72%
  QoQ % 30.27% 80.27% -2,022.61% 91.15% -81.02% -56.67% -
  Horiz. % 73.30% 105.12% 532.77% 25.10% 283.61% 156.67% 100.00%
NP -18,033 -29,972 -106,327 -25,557 -10,783 -42,821 81,135 -
  QoQ % 39.83% 71.81% -316.04% -137.01% 74.82% -152.78% -
  Horiz. % -22.23% -36.94% -131.05% -31.50% -13.29% -52.78% 100.00%
NP to SH -20,105 -29,540 -104,455 -24,161 -8,825 -40,409 79,203 -
  QoQ % 31.94% 71.72% -332.33% -173.78% 78.16% -151.02% -
  Horiz. % -25.38% -37.30% -131.88% -30.51% -11.14% -51.02% 100.00%
Tax Rate - % - % - % - % - % - % 1.52 % -
  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 254,311 268,408 410,952 291,102 307,550 281,923 209,764 13.71%
  QoQ % -5.25% -34.69% 41.17% -5.35% 9.09% 34.40% -
  Horiz. % 121.24% 127.96% 195.91% 138.78% 146.62% 134.40% 100.00%
Net Worth 549,049 569,130 598,080 711,101 730,296 739,053 808,599 -22.76%
  QoQ % -3.53% -4.84% -15.89% -2.63% -1.18% -8.60% -
  Horiz. % 67.90% 70.38% 73.96% 87.94% 90.32% 91.40% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 549,049 569,130 598,080 711,101 730,296 739,053 808,599 -22.76%
  QoQ % -3.53% -4.84% -15.89% -2.63% -1.18% -8.60% -
  Horiz. % 67.90% 70.38% 73.96% 87.94% 90.32% 91.40% 100.00%
NOSH 1,109,190 1,109,199 1,109,199 1,109,190 1,109,199 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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -7.63 % -12.57 % -34.90 % -9.62 % -3.63 % -17.91 % 27.89 % -
  QoQ % 39.30% 63.98% -262.79% -165.01% 79.73% -164.22% -
  Horiz. % -27.36% -45.07% -125.13% -34.49% -13.02% -64.22% 100.00%
ROE -3.66 % -5.19 % -17.47 % -3.40 % -1.21 % -5.47 % 9.80 % -
  QoQ % 29.48% 70.29% -413.82% -180.99% 77.88% -155.82% -
  Horiz. % -37.35% -52.96% -178.27% -34.69% -12.35% -55.82% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 21.30 21.50 27.46 23.94 26.76 21.56 26.23 -12.97%
  QoQ % -0.93% -21.70% 14.70% -10.54% 24.12% -17.80% -
  Horiz. % 81.20% 81.97% 104.69% 91.27% 102.02% 82.20% 100.00%
EPS -1.81 -2.66 -9.42 -2.18 -0.80 -3.64 7.14 -
  QoQ % 31.95% 71.76% -332.11% -172.50% 78.02% -150.98% -
  Horiz. % -25.35% -37.25% -131.93% -30.53% -11.20% -50.98% 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 0.4950 0.5131 0.5392 0.6411 0.6584 0.6663 0.7290 -22.76%
  QoQ % -3.53% -4.84% -15.89% -2.63% -1.19% -8.60% -
  Horiz. % 67.90% 70.38% 73.96% 87.94% 90.32% 91.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 21.30 21.50 27.46 23.94 26.76 21.56 26.23 -12.97%
  QoQ % -0.93% -21.70% 14.70% -10.54% 24.12% -17.80% -
  Horiz. % 81.20% 81.97% 104.69% 91.27% 102.02% 82.20% 100.00%
EPS -1.81 -2.66 -9.42 -2.18 -0.80 -3.64 7.14 -
  QoQ % 31.95% 71.76% -332.11% -172.50% 78.02% -150.98% -
  Horiz. % -25.35% -37.25% -131.93% -30.53% -11.20% -50.98% 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 0.4950 0.5131 0.5392 0.6411 0.6584 0.6663 0.7290 -22.76%
  QoQ % -3.53% -4.84% -15.89% -2.63% -1.19% -8.60% -
  Horiz. % 67.90% 70.38% 73.96% 87.94% 90.32% 91.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.1500 0.1350 0.2800 0.4700 0.4800 0.4800 0.3450 -
P/RPS 0.70 0.63 1.02 1.96 1.79 2.23 1.32 -34.51%
  QoQ % 11.11% -38.24% -47.96% 9.50% -19.73% 68.94% -
  Horiz. % 53.03% 47.73% 77.27% 148.48% 135.61% 168.94% 100.00%
P/EPS -8.28 -5.07 -2.97 -21.58 -60.33 -13.18 4.83 -
  QoQ % -63.31% -70.71% 86.24% 64.23% -357.74% -372.88% -
  Horiz. % -171.43% -104.97% -61.49% -446.79% -1,249.07% -272.88% 100.00%
EY -12.08 -19.73 -33.63 -4.63 -1.66 -7.59 20.70 -
  QoQ % 38.77% 41.33% -626.35% -178.92% 78.13% -136.67% -
  Horiz. % -58.36% -95.31% -162.46% -22.37% -8.02% -36.67% 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 0.30 0.26 0.52 0.73 0.73 0.72 0.47 -25.89%
  QoQ % 15.38% -50.00% -28.77% 0.00% 1.39% 53.19% -
  Horiz. % 63.83% 55.32% 110.64% 155.32% 155.32% 153.19% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 21/05/20 26/02/20 21/11/19 22/08/19 30/05/19 27/02/19 -
Price 0.1900 0.1550 0.1800 0.2750 0.4850 0.3800 0.4750 -
P/RPS 0.89 0.72 0.66 1.15 1.81 1.76 1.81 -37.73%
  QoQ % 23.61% 9.09% -42.61% -36.46% 2.84% -2.76% -
  Horiz. % 49.17% 39.78% 36.46% 63.54% 100.00% 97.24% 100.00%
P/EPS -10.48 -5.82 -1.91 -12.62 -60.96 -10.43 6.65 -
  QoQ % -80.07% -204.71% 84.87% 79.30% -484.47% -256.84% -
  Horiz. % -157.59% -87.52% -28.72% -189.77% -916.69% -156.84% 100.00%
EY -9.54 -17.18 -52.32 -7.92 -1.64 -9.59 15.03 -
  QoQ % 44.47% 67.16% -560.61% -382.93% 82.90% -163.81% -
  Horiz. % -63.47% -114.30% -348.10% -52.69% -10.91% -63.81% 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 0.38 0.30 0.33 0.43 0.74 0.57 0.65 -30.11%
  QoQ % 26.67% -9.09% -23.26% -41.89% 29.82% -12.31% -
  Horiz. % 58.46% 46.15% 50.77% 66.15% 113.85% 87.69% 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
 
 

520  401  580 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 UCREST 0.35+0.055 
 FOCUS 0.15-0.09 
 MINDA 0.155-0.005 
 LKL 0.315-0.025 
 KEYASIC 0.15+0.01 
 RUBEREX 1.47+0.10 
 CAREPLS 2.08+0.16 
 FOCUS-PA 0.015-0.005 
 BJCORP 0.38-0.015 
 HSI-HGK 0.175-0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. STEEL very underrated and possibly to FLY! The Huat Project
2. Top Glove, Hartalega, Kossan: JP Morgan Reconfirms Glove Price Targets Amid Dwindling Paper Profits of Glove Short Seller Trying to Make Sense Bursa Investments
3. Premier: Glove Supply Constraints Persist 1 Year after the Start of the Pandemic Trying to Make Sense Bursa Investments
4. A NOD FROM DELOITTE – ANOTHER INCOMING HIGH GROWTH COUNTER! Advanced Fundamental Sharings
5. Rubber Glove Exports Malaysia Statistics Trying to Make Sense Bursa Investments
6. How to avoid the coronavirus? Koon Yew Yin Koon Yew Yin's Blog
7. NOW SHOWING: THE TRILOGY OF FAST & FURIOUS SHOWS PART 9 – ALCOM GROUP BERHAD/2674 SEE_Research
8. WZ SATU (7245) ALUMINIUM DEMAND CATALYSTS THAT WILL POWER UP ITS SHARE PRICE TO FORMER GLORY (Reposted article) , Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS