Highlights

[MEDIA] QoQ Quarter Result on 2018-03-31 [#1]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 24-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     94.23%    YoY -     43.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 290,899 271,800 342,372 280,666 306,189 288,514 328,769 -7.81%
  QoQ % 7.03% -20.61% 21.99% -8.34% 6.13% -12.24% -
  Horiz. % 88.48% 82.67% 104.14% 85.37% 93.13% 87.76% 100.00%
PBT 82,386 -31,428 32,227 -22,545 -328,770 -101,795 -135,603 -
  QoQ % 362.14% -197.52% 242.95% 93.14% -222.97% 24.93% -
  Horiz. % -60.76% 23.18% -23.77% 16.63% 242.45% 75.07% 100.00%
Tax -1,251 582 -526 -454 -55,971 -3,382 -2,783 -41.23%
  QoQ % -314.95% 210.65% -15.86% 99.19% -1,554.97% -21.52% -
  Horiz. % 44.95% -20.91% 18.90% 16.31% 2,011.17% 121.52% 100.00%
NP 81,135 -30,846 31,701 -22,999 -384,741 -105,177 -138,386 -
  QoQ % 363.03% -197.30% 237.84% 94.02% -265.80% 24.00% -
  Horiz. % -58.63% 22.29% -22.91% 16.62% 278.02% 76.00% 100.00%
NP to SH 79,203 -30,706 31,952 -21,826 -378,152 -101,085 -132,909 -
  QoQ % 357.94% -196.10% 246.39% 94.23% -274.09% 23.94% -
  Horiz. % -59.59% 23.10% -24.04% 16.42% 284.52% 76.06% 100.00%
Tax Rate 1.52 % - % 1.63 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 93.25% 0.00% 100.00% - - - -
Total Cost 209,764 302,646 310,671 303,665 690,930 393,691 467,155 -41.28%
  QoQ % -30.69% -2.58% 2.31% -56.05% 75.50% -15.73% -
  Horiz. % 44.90% 64.78% 66.50% 65.00% 147.90% 84.27% 100.00%
Net Worth 808,599 746,041 776,765 744,821 766,672 1,144,795 1,245,842 -24.98%
  QoQ % 8.39% -3.96% 4.29% -2.85% -33.03% -8.11% -
  Horiz. % 64.90% 59.88% 62.35% 59.78% 61.54% 91.89% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 808,599 746,041 776,765 744,821 766,672 1,144,795 1,245,842 -24.98%
  QoQ % 8.39% -3.96% 4.29% -2.85% -33.03% -8.11% -
  Horiz. % 64.90% 59.88% 62.35% 59.78% 61.54% 91.89% 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 27.89 % -11.35 % 9.26 % -8.19 % -125.65 % -36.45 % -42.09 % -
  QoQ % 345.73% -222.57% 213.06% 93.48% -244.72% 13.40% -
  Horiz. % -66.26% 26.97% -22.00% 19.46% 298.53% 86.60% 100.00%
ROE 9.80 % -4.12 % 4.11 % -2.93 % -49.32 % -8.83 % -10.67 % -
  QoQ % 337.86% -200.24% 240.27% 94.06% -458.55% 17.24% -
  Horiz. % -91.85% 38.61% -38.52% 27.46% 462.23% 82.76% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 26.23 24.50 30.87 25.30 27.60 26.01 29.64 -7.80%
  QoQ % 7.06% -20.63% 22.02% -8.33% 6.11% -12.25% -
  Horiz. % 88.50% 82.66% 104.15% 85.36% 93.12% 87.75% 100.00%
EPS 7.14 -2.77 2.88 -1.97 -34.09 -9.11 -11.98 -
  QoQ % 357.76% -196.18% 246.19% 94.22% -274.20% 23.96% -
  Horiz. % -59.60% 23.12% -24.04% 16.44% 284.56% 76.04% 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 0.7290 0.6726 0.7003 0.6715 0.6912 1.0321 1.1232 -24.98%
  QoQ % 8.39% -3.96% 4.29% -2.85% -33.03% -8.11% -
  Horiz. % 64.90% 59.88% 62.35% 59.78% 61.54% 91.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 26.23 24.50 30.87 25.30 27.60 26.01 29.64 -7.80%
  QoQ % 7.06% -20.63% 22.02% -8.33% 6.11% -12.25% -
  Horiz. % 88.50% 82.66% 104.15% 85.36% 93.12% 87.75% 100.00%
EPS 7.14 -2.77 2.88 -1.97 -34.09 -9.11 -11.98 -
  QoQ % 357.76% -196.18% 246.19% 94.22% -274.20% 23.96% -
  Horiz. % -59.60% 23.12% -24.04% 16.44% 284.56% 76.04% 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 0.7290 0.6726 0.7003 0.6715 0.6912 1.0321 1.1232 -24.98%
  QoQ % 8.39% -3.96% 4.29% -2.85% -33.03% -8.11% -
  Horiz. % 64.90% 59.88% 62.35% 59.78% 61.54% 91.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.3450 0.4900 0.4800 0.3800 0.7600 0.8050 0.9400 -
P/RPS 1.32 2.00 1.56 1.50 2.75 3.09 3.17 -44.15%
  QoQ % -34.00% 28.21% 4.00% -45.45% -11.00% -2.52% -
  Horiz. % 41.64% 63.09% 49.21% 47.32% 86.75% 97.48% 100.00%
P/EPS 4.83 -17.70 16.66 -19.31 -2.23 -8.83 -7.84 -
  QoQ % 127.29% -206.24% 186.28% -765.92% 74.75% -12.63% -
  Horiz. % -61.61% 225.77% -212.50% 246.30% 28.44% 112.63% 100.00%
EY 20.70 -5.65 6.00 -5.18 -44.86 -11.32 -12.75 -
  QoQ % 466.37% -194.17% 215.83% 88.45% -296.29% 11.22% -
  Horiz. % -162.35% 44.31% -47.06% 40.63% 351.84% 88.78% 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 0.47 0.73 0.69 0.57 1.10 0.78 0.84 -32.03%
  QoQ % -35.62% 5.80% 21.05% -48.18% 41.03% -7.14% -
  Horiz. % 55.95% 86.90% 82.14% 67.86% 130.95% 92.86% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 21/11/18 30/08/18 24/05/18 22/02/18 29/11/17 14/08/17 -
Price 0.4750 0.4100 0.4100 0.3600 0.6200 0.6950 0.7450 -
P/RPS 1.81 1.67 1.33 1.42 2.25 2.67 2.51 -19.54%
  QoQ % 8.38% 25.56% -6.34% -36.89% -15.73% 6.37% -
  Horiz. % 72.11% 66.53% 52.99% 56.57% 89.64% 106.37% 100.00%
P/EPS 6.65 -14.81 14.23 -18.30 -1.82 -7.63 -6.22 -
  QoQ % 144.90% -204.08% 177.76% -905.49% 76.15% -22.67% -
  Horiz. % -106.91% 238.10% -228.78% 294.21% 29.26% 122.67% 100.00%
EY 15.03 -6.75 7.03 -5.47 -54.99 -13.11 -16.08 -
  QoQ % 322.67% -196.02% 228.52% 90.05% -319.45% 18.47% -
  Horiz. % -93.47% 41.98% -43.72% 34.02% 341.98% 81.53% 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 0.65 0.61 0.59 0.54 0.90 0.67 0.66 -1.01%
  QoQ % 6.56% 3.39% 9.26% -40.00% 34.33% 1.52% -
  Horiz. % 98.48% 92.42% 89.39% 81.82% 136.36% 101.52% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers