Highlights

[MEDIA] QoQ TTM Result on 2018-09-30 [#3]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 21-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     15.00%    YoY -     -49.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,098,568 1,144,173 1,185,737 1,201,027 1,217,741 1,204,138 1,195,672 -5.50%
  QoQ % -3.99% -3.51% -1.27% -1.37% 1.13% 0.71% -
  Horiz. % 91.88% 95.69% 99.17% 100.45% 101.85% 100.71% 100.00%
PBT 2,862 42,324 60,640 -350,516 -420,883 -588,713 -605,528 -
  QoQ % -93.24% -30.20% 117.30% 16.72% 28.51% 2.78% -
  Horiz. % -0.47% -6.99% -10.01% 57.89% 69.51% 97.22% 100.00%
Tax -6,177 -3,155 -1,649 -56,369 -60,333 -62,590 -64,137 -79.08%
  QoQ % -95.78% -91.33% 97.07% 6.57% 3.61% 2.41% -
  Horiz. % 9.63% 4.92% 2.57% 87.89% 94.07% 97.59% 100.00%
NP -3,315 39,169 58,991 -406,885 -481,216 -651,303 -669,665 -97.12%
  QoQ % -108.46% -33.60% 114.50% 15.45% 26.11% 2.74% -
  Horiz. % 0.50% -5.85% -8.81% 60.76% 71.86% 97.26% 100.00%
NP to SH -737 40,040 58,623 -398,732 -469,111 -633,972 -650,611 -98.93%
  QoQ % -101.84% -31.70% 114.70% 15.00% 26.00% 2.56% -
  Horiz. % 0.11% -6.15% -9.01% 61.29% 72.10% 97.44% 100.00%
Tax Rate 215.83 % 7.45 % 2.72 % - % - % - % - % -
  QoQ % 2,797.05% 173.90% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 7,934.93% 273.90% 100.00% - - - -
Total Cost 1,101,883 1,105,004 1,126,746 1,607,912 1,698,957 1,855,441 1,865,337 -29.67%
  QoQ % -0.28% -1.93% -29.92% -5.36% -8.43% -0.53% -
  Horiz. % 59.07% 59.24% 60.40% 86.20% 91.08% 99.47% 100.00%
Net Worth 730,296 739,053 808,599 746,041 776,765 744,821 766,672 -3.20%
  QoQ % -1.18% -8.60% 8.39% -3.96% 4.29% -2.85% -
  Horiz. % 95.26% 96.40% 105.47% 97.31% 101.32% 97.15% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 730,296 739,053 808,599 746,041 776,765 744,821 766,672 -3.20%
  QoQ % -1.18% -8.60% 8.39% -3.96% 4.29% -2.85% -
  Horiz. % 95.26% 96.40% 105.47% 97.31% 101.32% 97.15% 100.00%
NOSH 1,109,199 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -0.30 % 3.42 % 4.98 % -33.88 % -39.52 % -54.09 % -56.01 % -96.97%
  QoQ % -108.77% -31.33% 114.70% 14.27% 26.94% 3.43% -
  Horiz. % 0.54% -6.11% -8.89% 60.49% 70.56% 96.57% 100.00%
ROE -0.10 % 5.42 % 7.25 % -53.45 % -60.39 % -85.12 % -84.86 % -98.90%
  QoQ % -101.85% -25.24% 113.56% 11.49% 29.05% -0.31% -
  Horiz. % 0.12% -6.39% -8.54% 62.99% 71.16% 100.31% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 99.04 103.15 106.90 108.28 109.79 108.56 107.80 -5.51%
  QoQ % -3.98% -3.51% -1.27% -1.38% 1.13% 0.71% -
  Horiz. % 91.87% 95.69% 99.17% 100.45% 101.85% 100.71% 100.00%
EPS -0.07 3.61 5.29 -35.95 -42.29 -57.16 -58.66 -98.89%
  QoQ % -101.94% -31.76% 114.71% 14.99% 26.01% 2.56% -
  Horiz. % 0.12% -6.15% -9.02% 61.29% 72.09% 97.44% 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 0.6584 0.6663 0.7290 0.6726 0.7003 0.6715 0.6912 -3.20%
  QoQ % -1.19% -8.60% 8.39% -3.96% 4.29% -2.85% -
  Horiz. % 95.25% 96.40% 105.47% 97.31% 101.32% 97.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 99.04 103.15 106.90 108.28 109.79 108.56 107.80 -5.51%
  QoQ % -3.98% -3.51% -1.27% -1.38% 1.13% 0.71% -
  Horiz. % 91.87% 95.69% 99.17% 100.45% 101.85% 100.71% 100.00%
EPS -0.07 3.61 5.29 -35.95 -42.29 -57.16 -58.66 -98.89%
  QoQ % -101.94% -31.76% 114.71% 14.99% 26.01% 2.56% -
  Horiz. % 0.12% -6.15% -9.02% 61.29% 72.09% 97.44% 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 0.6584 0.6663 0.7290 0.6726 0.7003 0.6715 0.6912 -3.20%
  QoQ % -1.19% -8.60% 8.39% -3.96% 4.29% -2.85% -
  Horiz. % 95.25% 96.40% 105.47% 97.31% 101.32% 97.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.4800 0.4800 0.3450 0.4900 0.4800 0.3800 0.7600 -
P/RPS 0.48 0.47 0.32 0.45 0.44 0.35 0.71 -23.03%
  QoQ % 2.13% 46.88% -28.89% 2.27% 25.71% -50.70% -
  Horiz. % 67.61% 66.20% 45.07% 63.38% 61.97% 49.30% 100.00%
P/EPS -722.41 13.30 6.53 -1.36 -1.13 -0.66 -1.30 6,737.87%
  QoQ % -5,531.65% 103.68% 580.15% -20.35% -71.21% 49.23% -
  Horiz. % 55,570.00% -1,023.08% -502.31% 104.62% 86.92% 50.77% 100.00%
EY -0.14 7.52 15.32 -73.36 -88.11 -150.41 -77.18 -98.53%
  QoQ % -101.86% -50.91% 120.88% 16.74% 41.42% -94.88% -
  Horiz. % 0.18% -9.74% -19.85% 95.05% 114.16% 194.88% 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 0.73 0.72 0.47 0.73 0.69 0.57 1.10 -23.97%
  QoQ % 1.39% 53.19% -35.62% 5.80% 21.05% -48.18% -
  Horiz. % 66.36% 65.45% 42.73% 66.36% 62.73% 51.82% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/08/19 30/05/19 27/02/19 21/11/18 30/08/18 24/05/18 22/02/18 -
Price 0.4800 0.3800 0.4750 0.4100 0.4100 0.3600 0.6200 -
P/RPS 0.48 0.37 0.44 0.38 0.37 0.33 0.58 -11.88%
  QoQ % 29.73% -15.91% 15.79% 2.70% 12.12% -43.10% -
  Horiz. % 82.76% 63.79% 75.86% 65.52% 63.79% 56.90% 100.00%
P/EPS -722.41 10.53 8.99 -1.14 -0.97 -0.63 -1.06 7,737.45%
  QoQ % -6,960.49% 17.13% 888.60% -17.53% -53.97% 40.57% -
  Horiz. % 68,151.88% -993.40% -848.11% 107.55% 91.51% 59.43% 100.00%
EY -0.14 9.50 11.13 -87.68 -103.15 -158.77 -94.61 -98.72%
  QoQ % -101.47% -14.65% 112.69% 15.00% 35.03% -67.82% -
  Horiz. % 0.15% -10.04% -11.76% 92.68% 109.03% 167.82% 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 0.73 0.57 0.65 0.61 0.59 0.54 0.90 -13.06%
  QoQ % 28.07% -12.31% 6.56% 3.39% 9.26% -40.00% -
  Horiz. % 81.11% 63.33% 72.22% 67.78% 65.56% 60.00% 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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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