Highlights

[MEDIA] QoQ Quarter Result on 2017-03-31 [#1]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 29-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -869.92%    YoY -     -323.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 306,189 288,514 328,769 272,200 318,634 316,760 349,551 -8.43%
  QoQ % 6.13% -12.24% 20.78% -14.57% 0.59% -9.38% -
  Horiz. % 87.59% 82.54% 94.05% 77.87% 91.16% 90.62% 100.00%
PBT -328,770 -101,795 -135,603 -39,360 -4,839 -112,203 29,841 -
  QoQ % -222.97% 24.93% -244.52% -713.39% 95.69% -476.00% -
  Horiz. % -1,101.74% -341.12% -454.42% -131.90% -16.22% -376.00% 100.00%
Tax -55,971 -3,382 -2,783 -2,001 6,705 -1,059 -5,468 369.44%
  QoQ % -1,554.97% -21.52% -39.08% -129.84% 733.14% 80.63% -
  Horiz. % 1,023.61% 61.85% 50.90% 36.59% -122.62% 19.37% 100.00%
NP -384,741 -105,177 -138,386 -41,361 1,866 -113,262 24,373 -
  QoQ % -265.80% 24.00% -234.58% -2,316.56% 101.65% -564.70% -
  Horiz. % -1,578.55% -431.53% -567.78% -169.70% 7.66% -464.70% 100.00%
NP to SH -378,152 -101,085 -132,909 -38,465 4,996 -109,357 27,917 -
  QoQ % -274.09% 23.94% -245.53% -869.92% 104.57% -491.72% -
  Horiz. % -1,354.56% -362.09% -476.09% -137.78% 17.90% -391.72% 100.00%
Tax Rate - % - % - % - % - % - % 18.32 % -
  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 690,930 393,691 467,155 313,561 316,768 430,022 325,178 65.05%
  QoQ % 75.50% -15.73% 48.98% -1.01% -26.34% 32.24% -
  Horiz. % 212.48% 121.07% 143.66% 96.43% 97.41% 132.24% 100.00%
Net Worth 766,672 1,144,795 1,245,842 1,423,091 1,461,580 1,478,772 1,610,322 -38.95%
  QoQ % -33.03% -8.11% -12.46% -2.63% -1.16% -8.17% -
  Horiz. % 47.61% 71.09% 77.37% 88.37% 90.76% 91.83% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - 44,367 22,183 22,183 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 200.00% 100.00% 100.00%
Div Payout % - % - % - % - % 888.06 % - % 79.46 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 1,117.62% 0.00% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 766,672 1,144,795 1,245,842 1,423,091 1,461,580 1,478,772 1,610,322 -38.95%
  QoQ % -33.03% -8.11% -12.46% -2.63% -1.16% -8.17% -
  Horiz. % 47.61% 71.09% 77.37% 88.37% 90.76% 91.83% 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -125.65 % -36.45 % -42.09 % -15.20 % 0.59 % -35.76 % 6.97 % -
  QoQ % -244.72% 13.40% -176.91% -2,676.27% 101.65% -613.06% -
  Horiz. % -1,802.73% -522.96% -603.87% -218.08% 8.46% -513.06% 100.00%
ROE -49.32 % -8.83 % -10.67 % -2.70 % 0.34 % -7.40 % 1.73 % -
  QoQ % -458.55% 17.24% -295.19% -894.12% 104.59% -527.75% -
  Horiz. % -2,850.87% -510.40% -616.76% -156.07% 19.65% -427.75% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 27.60 26.01 29.64 24.54 28.73 28.56 31.51 -8.43%
  QoQ % 6.11% -12.25% 20.78% -14.58% 0.60% -9.36% -
  Horiz. % 87.59% 82.55% 94.07% 77.88% 91.18% 90.64% 100.00%
EPS -34.09 -9.11 -11.98 -3.47 0.45 -9.86 2.52 -
  QoQ % -274.20% 23.96% -245.24% -871.11% 104.56% -491.27% -
  Horiz. % -1,352.78% -361.51% -475.40% -137.70% 17.86% -391.27% 100.00%
DPS 0.00 0.00 0.00 0.00 4.00 2.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 200.00% 100.00% 100.00%
NAPS 0.6912 1.0321 1.1232 1.2830 1.3177 1.3332 1.4518 -38.95%
  QoQ % -33.03% -8.11% -12.46% -2.63% -1.16% -8.17% -
  Horiz. % 47.61% 71.09% 77.37% 88.37% 90.76% 91.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 27.60 26.01 29.64 24.54 28.73 28.56 31.51 -8.43%
  QoQ % 6.11% -12.25% 20.78% -14.58% 0.60% -9.36% -
  Horiz. % 87.59% 82.55% 94.07% 77.88% 91.18% 90.64% 100.00%
EPS -34.09 -9.11 -11.98 -3.47 0.45 -9.86 2.52 -
  QoQ % -274.20% 23.96% -245.24% -871.11% 104.56% -491.27% -
  Horiz. % -1,352.78% -361.51% -475.40% -137.70% 17.86% -391.27% 100.00%
DPS 0.00 0.00 0.00 0.00 4.00 2.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 200.00% 100.00% 100.00%
NAPS 0.6912 1.0321 1.1232 1.2830 1.3177 1.3332 1.4518 -38.95%
  QoQ % -33.03% -8.11% -12.46% -2.63% -1.16% -8.17% -
  Horiz. % 47.61% 71.09% 77.37% 88.37% 90.76% 91.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.7600 0.8050 0.9400 1.1500 1.1500 1.3200 1.3800 -
P/RPS 2.75 3.09 3.17 4.69 4.00 4.62 4.38 -26.62%
  QoQ % -11.00% -2.52% -32.41% 17.25% -13.42% 5.48% -
  Horiz. % 62.79% 70.55% 72.37% 107.08% 91.32% 105.48% 100.00%
P/EPS -2.23 -8.83 -7.84 -33.16 255.32 -13.39 54.83 -
  QoQ % 74.75% -12.63% 76.36% -112.99% 2,006.80% -124.42% -
  Horiz. % -4.07% -16.10% -14.30% -60.48% 465.66% -24.42% 100.00%
EY -44.86 -11.32 -12.75 -3.02 0.39 -7.47 1.82 -
  QoQ % -296.29% 11.22% -322.19% -874.36% 105.22% -510.44% -
  Horiz. % -2,464.84% -621.98% -700.55% -165.93% 21.43% -410.44% 100.00%
DY 0.00 0.00 0.00 0.00 3.48 1.52 1.45 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 128.95% 4.83% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 240.00% 104.83% 100.00%
P/NAPS 1.10 0.78 0.84 0.90 0.87 0.99 0.95 10.24%
  QoQ % 41.03% -7.14% -6.67% 3.45% -12.12% 4.21% -
  Horiz. % 115.79% 82.11% 88.42% 94.74% 91.58% 104.21% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 29/11/17 14/08/17 29/05/17 23/02/17 29/11/16 11/08/16 -
Price 0.6200 0.6950 0.7450 1.1100 1.0500 1.2100 1.4700 -
P/RPS 2.25 2.67 2.51 4.52 3.66 4.24 4.66 -38.37%
  QoQ % -15.73% 6.37% -44.47% 23.50% -13.68% -9.01% -
  Horiz. % 48.28% 57.30% 53.86% 97.00% 78.54% 90.99% 100.00%
P/EPS -1.82 -7.63 -6.22 -32.01 233.12 -12.27 58.41 -
  QoQ % 76.15% -22.67% 80.57% -113.73% 1,999.92% -121.01% -
  Horiz. % -3.12% -13.06% -10.65% -54.80% 399.11% -21.01% 100.00%
EY -54.99 -13.11 -16.08 -3.12 0.43 -8.15 1.71 -
  QoQ % -319.45% 18.47% -415.38% -825.58% 105.28% -576.61% -
  Horiz. % -3,215.79% -766.67% -940.35% -182.46% 25.15% -476.61% 100.00%
DY 0.00 0.00 0.00 0.00 3.81 1.65 1.36 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 130.91% 21.32% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 280.15% 121.32% 100.00%
P/NAPS 0.90 0.67 0.66 0.87 0.80 0.91 1.01 -7.38%
  QoQ % 34.33% 1.52% -24.14% 8.75% -12.09% -9.90% -
  Horiz. % 89.11% 66.34% 65.35% 86.14% 79.21% 90.10% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers