Highlights

[MEDIA] QoQ Quarter Result on 2020-03-31 [#1]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 21-May-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Mar-2020  [#1]
Profit Trend QoQ -     71.72%    YoY -     26.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 268,765 236,278 238,436 304,625 265,545 296,767 239,102 8.09%
  QoQ % 13.75% -0.91% -21.73% 14.72% -10.52% 24.12% -
  Horiz. % 112.41% 98.82% 99.72% 127.40% 111.06% 124.12% 100.00%
PBT 18,854 -17,116 -28,657 -99,662 -25,243 -7,235 -40,861 -
  QoQ % 210.15% 40.27% 71.25% -294.81% -248.90% 82.29% -
  Horiz. % -46.14% 41.89% 70.13% 243.90% 61.78% 17.71% 100.00%
Tax -7,068 -917 -1,315 -6,665 -314 -3,548 -1,960 134.61%
  QoQ % -670.77% 30.27% 80.27% -2,022.61% 91.15% -81.02% -
  Horiz. % 360.61% 46.79% 67.09% 340.05% 16.02% 181.02% 100.00%
NP 11,786 -18,033 -29,972 -106,327 -25,557 -10,783 -42,821 -
  QoQ % 165.36% 39.83% 71.81% -316.04% -137.01% 74.82% -
  Horiz. % -27.52% 42.11% 69.99% 248.31% 59.68% 25.18% 100.00%
NP to SH 12,430 -20,105 -29,540 -104,455 -24,161 -8,825 -40,409 -
  QoQ % 161.83% 31.94% 71.72% -332.33% -173.78% 78.16% -
  Horiz. % -30.76% 49.75% 73.10% 258.49% 59.79% 21.84% 100.00%
Tax Rate 37.49 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 256,979 254,311 268,408 410,952 291,102 307,550 281,923 -5.97%
  QoQ % 1.05% -5.25% -34.69% 41.17% -5.35% 9.09% -
  Horiz. % 91.15% 90.21% 95.21% 145.77% 103.26% 109.09% 100.00%
Net Worth 558,037 549,049 569,130 598,080 711,101 730,296 739,053 -17.04%
  QoQ % 1.64% -3.53% -4.84% -15.89% -2.63% -1.18% -
  Horiz. % 75.51% 74.29% 77.01% 80.93% 96.22% 98.82% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 558,037 549,049 569,130 598,080 711,101 730,296 739,053 -17.04%
  QoQ % 1.64% -3.53% -4.84% -15.89% -2.63% -1.18% -
  Horiz. % 75.51% 74.29% 77.01% 80.93% 96.22% 98.82% 100.00%
NOSH 1,109,199 1,109,190 1,109,199 1,109,199 1,109,190 1,109,199 1,109,190 0.00%
  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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 4.39 % -7.63 % -12.57 % -34.90 % -9.62 % -3.63 % -17.91 % -
  QoQ % 157.54% 39.30% 63.98% -262.79% -165.01% 79.73% -
  Horiz. % -24.51% 42.60% 70.18% 194.86% 53.71% 20.27% 100.00%
ROE 2.23 % -3.66 % -5.19 % -17.47 % -3.40 % -1.21 % -5.47 % -
  QoQ % 160.93% 29.48% 70.29% -413.82% -180.99% 77.88% -
  Horiz. % -40.77% 66.91% 94.88% 319.38% 62.16% 22.12% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 24.23 21.30 21.50 27.46 23.94 26.76 21.56 8.07%
  QoQ % 13.76% -0.93% -21.70% 14.70% -10.54% 24.12% -
  Horiz. % 112.38% 98.79% 99.72% 127.37% 111.04% 124.12% 100.00%
EPS 1.12 -1.81 -2.66 -9.42 -2.18 -0.80 -3.64 -
  QoQ % 161.88% 31.95% 71.76% -332.11% -172.50% 78.02% -
  Horiz. % -30.77% 49.73% 73.08% 258.79% 59.89% 21.98% 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 0.5031 0.4950 0.5131 0.5392 0.6411 0.6584 0.6663 -17.04%
  QoQ % 1.64% -3.53% -4.84% -15.89% -2.63% -1.19% -
  Horiz. % 75.51% 74.29% 77.01% 80.92% 96.22% 98.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 24.23 21.30 21.50 27.46 23.94 26.76 21.56 8.07%
  QoQ % 13.76% -0.93% -21.70% 14.70% -10.54% 24.12% -
  Horiz. % 112.38% 98.79% 99.72% 127.37% 111.04% 124.12% 100.00%
EPS 1.12 -1.81 -2.66 -9.42 -2.18 -0.80 -3.64 -
  QoQ % 161.88% 31.95% 71.76% -332.11% -172.50% 78.02% -
  Horiz. % -30.77% 49.73% 73.08% 258.79% 59.89% 21.98% 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 0.5031 0.4950 0.5131 0.5392 0.6411 0.6584 0.6663 -17.04%
  QoQ % 1.64% -3.53% -4.84% -15.89% -2.63% -1.19% -
  Horiz. % 75.51% 74.29% 77.01% 80.92% 96.22% 98.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.1750 0.1500 0.1350 0.2800 0.4700 0.4800 0.4800 -
P/RPS 0.72 0.70 0.63 1.02 1.96 1.79 2.23 -52.84%
  QoQ % 2.86% 11.11% -38.24% -47.96% 9.50% -19.73% -
  Horiz. % 32.29% 31.39% 28.25% 45.74% 87.89% 80.27% 100.00%
P/EPS 15.62 -8.28 -5.07 -2.97 -21.58 -60.33 -13.18 -
  QoQ % 288.65% -63.31% -70.71% 86.24% 64.23% -357.74% -
  Horiz. % -118.51% 62.82% 38.47% 22.53% 163.73% 457.74% 100.00%
EY 6.40 -12.08 -19.73 -33.63 -4.63 -1.66 -7.59 -
  QoQ % 152.98% 38.77% 41.33% -626.35% -178.92% 78.13% -
  Horiz. % -84.32% 159.16% 259.95% 443.08% 61.00% 21.87% 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 0.35 0.30 0.26 0.52 0.73 0.73 0.72 -38.09%
  QoQ % 16.67% 15.38% -50.00% -28.77% 0.00% 1.39% -
  Horiz. % 48.61% 41.67% 36.11% 72.22% 101.39% 101.39% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 18/11/20 27/08/20 21/05/20 26/02/20 21/11/19 22/08/19 30/05/19 -
Price 0.1800 0.1900 0.1550 0.1800 0.2750 0.4850 0.3800 -
P/RPS 0.74 0.89 0.72 0.66 1.15 1.81 1.76 -43.79%
  QoQ % -16.85% 23.61% 9.09% -42.61% -36.46% 2.84% -
  Horiz. % 42.05% 50.57% 40.91% 37.50% 65.34% 102.84% 100.00%
P/EPS 16.06 -10.48 -5.82 -1.91 -12.62 -60.96 -10.43 -
  QoQ % 253.24% -80.07% -204.71% 84.87% 79.30% -484.47% -
  Horiz. % -153.98% 100.48% 55.80% 18.31% 121.00% 584.47% 100.00%
EY 6.23 -9.54 -17.18 -52.32 -7.92 -1.64 -9.59 -
  QoQ % 165.30% 44.47% 67.16% -560.61% -382.93% 82.90% -
  Horiz. % -64.96% 99.48% 179.14% 545.57% 82.59% 17.10% 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 0.36 0.38 0.30 0.33 0.43 0.74 0.57 -26.33%
  QoQ % -5.26% 26.67% -9.09% -23.26% -41.89% 29.82% -
  Horiz. % 63.16% 66.67% 52.63% 57.89% 75.44% 129.82% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

486  448  630  898 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.125+0.01 
 AT 0.165+0.01 
 EAH 0.03-0.005 
 KGROUP-WC 0.020.00 
 VSOLAR 0.0450.00 
 KGROUP 0.06+0.005 
 KANGER 0.185+0.005 
 ARMADA 0.285+0.015 
 KNM 0.205+0.01 
 HIBISCS 0.615+0.025 

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