Highlights

[MEDIA] QoQ TTM Result on 2017-12-31 [#4]

Stock [MEDIA]: MEDIA PRIMA BHD
Announcement Date 22-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -143.25%    YoY -     -999.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,201,027 1,217,741 1,204,138 1,195,672 1,208,117 1,236,363 1,257,145 -3.00%
  QoQ % -1.37% 1.13% 0.71% -1.03% -2.28% -1.65% -
  Horiz. % 95.54% 96.87% 95.78% 95.11% 96.10% 98.35% 100.00%
PBT -350,516 -420,883 -588,713 -605,528 -281,597 -292,005 -126,561 97.09%
  QoQ % 16.72% 28.51% 2.78% -115.03% 3.56% -130.72% -
  Horiz. % 276.95% 332.55% 465.16% 478.45% 222.50% 230.72% 100.00%
Tax -56,369 -60,333 -62,590 -64,137 -1,461 862 -1,823 883.10%
  QoQ % 6.57% 3.61% 2.41% -4,289.94% -269.49% 147.28% -
  Horiz. % 3,092.10% 3,309.54% 3,433.35% 3,518.21% 80.14% -47.28% 100.00%
NP -406,885 -481,216 -651,303 -669,665 -283,058 -291,143 -128,384 115.61%
  QoQ % 15.45% 26.11% 2.74% -136.58% 2.78% -126.78% -
  Horiz. % 316.93% 374.83% 507.31% 521.61% 220.48% 226.78% 100.00%
NP to SH -398,732 -469,111 -633,972 -650,611 -267,463 -275,735 -114,909 129.03%
  QoQ % 15.00% 26.00% 2.56% -143.25% 3.00% -139.96% -
  Horiz. % 347.00% 408.25% 551.72% 566.20% 232.76% 239.96% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 1,607,912 1,698,957 1,855,441 1,865,337 1,491,175 1,527,506 1,385,529 10.42%
  QoQ % -5.36% -8.43% -0.53% 25.09% -2.38% 10.25% -
  Horiz. % 116.05% 122.62% 133.92% 134.63% 107.62% 110.25% 100.00%
Net Worth 746,041 776,765 744,821 766,672 1,144,795 1,245,842 1,423,091 -34.96%
  QoQ % -3.96% 4.29% -2.85% -33.03% -8.11% -12.46% -
  Horiz. % 52.42% 54.58% 52.34% 53.87% 80.44% 87.54% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 0 0 0 0 44,367 66,551 88,735 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -33.33% -25.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 50.00% 75.00% 100.00%
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 746,041 776,765 744,821 766,672 1,144,795 1,245,842 1,423,091 -34.96%
  QoQ % -3.96% 4.29% -2.85% -33.03% -8.11% -12.46% -
  Horiz. % 52.42% 54.58% 52.34% 53.87% 80.44% 87.54% 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -33.88 % -39.52 % -54.09 % -56.01 % -23.43 % -23.55 % -10.21 % 122.31%
  QoQ % 14.27% 26.94% 3.43% -139.05% 0.51% -130.66% -
  Horiz. % 331.83% 387.07% 529.77% 548.58% 229.48% 230.66% 100.00%
ROE -53.45 % -60.39 % -85.12 % -84.86 % -23.36 % -22.13 % -8.07 % 252.28%
  QoQ % 11.49% 29.05% -0.31% -263.27% -5.56% -174.23% -
  Horiz. % 662.33% 748.33% 1,054.77% 1,051.55% 289.47% 274.23% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 108.28 109.79 108.56 107.80 108.92 111.47 113.34 -3.00%
  QoQ % -1.38% 1.13% 0.71% -1.03% -2.29% -1.65% -
  Horiz. % 95.54% 96.87% 95.78% 95.11% 96.10% 98.35% 100.00%
EPS -35.95 -42.29 -57.16 -58.66 -24.11 -24.86 -10.36 129.03%
  QoQ % 14.99% 26.01% 2.56% -143.30% 3.02% -139.96% -
  Horiz. % 347.01% 408.20% 551.74% 566.22% 232.72% 239.96% 100.00%
DPS 0.00 0.00 0.00 0.00 4.00 6.00 8.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -33.33% -25.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 50.00% 75.00% 100.00%
NAPS 0.6726 0.7003 0.6715 0.6912 1.0321 1.1232 1.2830 -34.96%
  QoQ % -3.96% 4.29% -2.85% -33.03% -8.11% -12.46% -
  Horiz. % 52.42% 54.58% 52.34% 53.87% 80.44% 87.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 108.28 109.79 108.56 107.80 108.92 111.47 113.34 -3.00%
  QoQ % -1.38% 1.13% 0.71% -1.03% -2.29% -1.65% -
  Horiz. % 95.54% 96.87% 95.78% 95.11% 96.10% 98.35% 100.00%
EPS -35.95 -42.29 -57.16 -58.66 -24.11 -24.86 -10.36 129.03%
  QoQ % 14.99% 26.01% 2.56% -143.30% 3.02% -139.96% -
  Horiz. % 347.01% 408.20% 551.74% 566.22% 232.72% 239.96% 100.00%
DPS 0.00 0.00 0.00 0.00 4.00 6.00 8.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -33.33% -25.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 50.00% 75.00% 100.00%
NAPS 0.6726 0.7003 0.6715 0.6912 1.0321 1.1232 1.2830 -34.96%
  QoQ % -3.96% 4.29% -2.85% -33.03% -8.11% -12.46% -
  Horiz. % 52.42% 54.58% 52.34% 53.87% 80.44% 87.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.4900 0.4800 0.3800 0.7600 0.8050 0.9400 1.1500 -
P/RPS 0.45 0.44 0.35 0.71 0.74 0.84 1.01 -41.64%
  QoQ % 2.27% 25.71% -50.70% -4.05% -11.90% -16.83% -
  Horiz. % 44.55% 43.56% 34.65% 70.30% 73.27% 83.17% 100.00%
P/EPS -1.36 -1.13 -0.66 -1.30 -3.34 -3.78 -11.10 -75.30%
  QoQ % -20.35% -71.21% 49.23% 61.08% 11.64% 65.95% -
  Horiz. % 12.25% 10.18% 5.95% 11.71% 30.09% 34.05% 100.00%
EY -73.36 -88.11 -150.41 -77.18 -29.95 -26.45 -9.01 304.21%
  QoQ % 16.74% 41.42% -94.88% -157.70% -13.23% -193.56% -
  Horiz. % 814.21% 977.91% 1,669.37% 856.60% 332.41% 293.56% 100.00%
DY 0.00 0.00 0.00 0.00 4.97 6.38 6.96 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -22.10% -8.33% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 71.41% 91.67% 100.00%
P/NAPS 0.73 0.69 0.57 1.10 0.78 0.84 0.90 -13.02%
  QoQ % 5.80% 21.05% -48.18% 41.03% -7.14% -6.67% -
  Horiz. % 81.11% 76.67% 63.33% 122.22% 86.67% 93.33% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 21/11/18 30/08/18 24/05/18 22/02/18 29/11/17 14/08/17 29/05/17 -
Price 0.4100 0.4100 0.3600 0.6200 0.6950 0.7450 1.1100 -
P/RPS 0.38 0.37 0.33 0.58 0.64 0.67 0.98 -46.79%
  QoQ % 2.70% 12.12% -43.10% -9.38% -4.48% -31.63% -
  Horiz. % 38.78% 37.76% 33.67% 59.18% 65.31% 68.37% 100.00%
P/EPS -1.14 -0.97 -0.63 -1.06 -2.88 -3.00 -10.71 -77.51%
  QoQ % -17.53% -53.97% 40.57% 63.19% 4.00% 71.99% -
  Horiz. % 10.64% 9.06% 5.88% 9.90% 26.89% 28.01% 100.00%
EY -87.68 -103.15 -158.77 -94.61 -34.70 -33.37 -9.33 344.72%
  QoQ % 15.00% 35.03% -67.82% -172.65% -3.99% -257.66% -
  Horiz. % 939.76% 1,105.57% 1,701.71% 1,014.04% 371.92% 357.66% 100.00%
DY 0.00 0.00 0.00 0.00 5.76 8.05 7.21 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -28.45% 11.65% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 79.89% 111.65% 100.00%
P/NAPS 0.61 0.59 0.54 0.90 0.67 0.66 0.87 -21.06%
  QoQ % 3.39% 9.26% -40.00% 34.33% 1.52% -24.14% -
  Horiz. % 70.11% 67.82% 62.07% 103.45% 77.01% 75.86% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers