Highlights

[MEDIA] QoQ TTM 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 -     2.56%    YoY -     -451.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,185,737 1,201,027 1,217,741 1,204,138 1,195,672 1,208,117 1,236,363 -2.74%
  QoQ % -1.27% -1.37% 1.13% 0.71% -1.03% -2.28% -
  Horiz. % 95.91% 97.14% 98.49% 97.39% 96.71% 97.72% 100.00%
PBT 60,640 -350,516 -420,883 -588,713 -605,528 -281,597 -292,005 -
  QoQ % 117.30% 16.72% 28.51% 2.78% -115.03% 3.56% -
  Horiz. % -20.77% 120.04% 144.14% 201.61% 207.37% 96.44% 100.00%
Tax -1,649 -56,369 -60,333 -62,590 -64,137 -1,461 862 -
  QoQ % 97.07% 6.57% 3.61% 2.41% -4,289.94% -269.49% -
  Horiz. % -191.30% -6,539.33% -6,999.19% -7,261.02% -7,440.49% -169.49% 100.00%
NP 58,991 -406,885 -481,216 -651,303 -669,665 -283,058 -291,143 -
  QoQ % 114.50% 15.45% 26.11% 2.74% -136.58% 2.78% -
  Horiz. % -20.26% 139.75% 165.29% 223.71% 230.01% 97.22% 100.00%
NP to SH 58,623 -398,732 -469,111 -633,972 -650,611 -267,463 -275,735 -
  QoQ % 114.70% 15.00% 26.00% 2.56% -143.25% 3.00% -
  Horiz. % -21.26% 144.61% 170.13% 229.92% 235.96% 97.00% 100.00%
Tax Rate 2.72 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 1,126,746 1,607,912 1,698,957 1,855,441 1,865,337 1,491,175 1,527,506 -18.32%
  QoQ % -29.92% -5.36% -8.43% -0.53% 25.09% -2.38% -
  Horiz. % 73.76% 105.26% 111.22% 121.47% 122.12% 97.62% 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 0 0 0 0 0 44,367 66,551 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -33.33% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 66.67% 100.00%
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 4.98 % -33.88 % -39.52 % -54.09 % -56.01 % -23.43 % -23.55 % -
  QoQ % 114.70% 14.27% 26.94% 3.43% -139.05% 0.51% -
  Horiz. % -21.15% 143.86% 167.81% 229.68% 237.83% 99.49% 100.00%
ROE 7.25 % -53.45 % -60.39 % -85.12 % -84.86 % -23.36 % -22.13 % -
  QoQ % 113.56% 11.49% 29.05% -0.31% -263.27% -5.56% -
  Horiz. % -32.76% 241.53% 272.89% 384.64% 383.46% 105.56% 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 106.90 108.28 109.79 108.56 107.80 108.92 111.47 -2.74%
  QoQ % -1.27% -1.38% 1.13% 0.71% -1.03% -2.29% -
  Horiz. % 95.90% 97.14% 98.49% 97.39% 96.71% 97.71% 100.00%
EPS 5.29 -35.95 -42.29 -57.16 -58.66 -24.11 -24.86 -
  QoQ % 114.71% 14.99% 26.01% 2.56% -143.30% 3.02% -
  Horiz. % -21.28% 144.61% 170.11% 229.93% 235.96% 96.98% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 6.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -33.33% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 66.67% 100.00%
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 106.90 108.28 109.79 108.56 107.80 108.92 111.47 -2.74%
  QoQ % -1.27% -1.38% 1.13% 0.71% -1.03% -2.29% -
  Horiz. % 95.90% 97.14% 98.49% 97.39% 96.71% 97.71% 100.00%
EPS 5.29 -35.95 -42.29 -57.16 -58.66 -24.11 -24.86 -
  QoQ % 114.71% 14.99% 26.01% 2.56% -143.30% 3.02% -
  Horiz. % -21.28% 144.61% 170.11% 229.93% 235.96% 96.98% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 6.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -33.33% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 66.67% 100.00%
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 0.32 0.45 0.44 0.35 0.71 0.74 0.84 -47.36%
  QoQ % -28.89% 2.27% 25.71% -50.70% -4.05% -11.90% -
  Horiz. % 38.10% 53.57% 52.38% 41.67% 84.52% 88.10% 100.00%
P/EPS 6.53 -1.36 -1.13 -0.66 -1.30 -3.34 -3.78 -
  QoQ % 580.15% -20.35% -71.21% 49.23% 61.08% 11.64% -
  Horiz. % -172.75% 35.98% 29.89% 17.46% 34.39% 88.36% 100.00%
EY 15.32 -73.36 -88.11 -150.41 -77.18 -29.95 -26.45 -
  QoQ % 120.88% 16.74% 41.42% -94.88% -157.70% -13.23% -
  Horiz. % -57.92% 277.35% 333.12% 568.66% 291.80% 113.23% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.97 6.38 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -22.10% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 77.90% 100.00%
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 0.44 0.38 0.37 0.33 0.58 0.64 0.67 -24.39%
  QoQ % 15.79% 2.70% 12.12% -43.10% -9.38% -4.48% -
  Horiz. % 65.67% 56.72% 55.22% 49.25% 86.57% 95.52% 100.00%
P/EPS 8.99 -1.14 -0.97 -0.63 -1.06 -2.88 -3.00 -
  QoQ % 888.60% -17.53% -53.97% 40.57% 63.19% 4.00% -
  Horiz. % -299.67% 38.00% 32.33% 21.00% 35.33% 96.00% 100.00%
EY 11.13 -87.68 -103.15 -158.77 -94.61 -34.70 -33.37 -
  QoQ % 112.69% 15.00% 35.03% -67.82% -172.65% -3.99% -
  Horiz. % -33.35% 262.75% 309.11% 475.79% 283.52% 103.99% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 5.76 8.05 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -28.45% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 71.55% 100.00%
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.
 


 

233  284  521  1236 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.16+0.025 
 RSAWIT 0.35+0.03 
 XDL 0.160.00 
 TDM 0.315+0.015 
 HSI-C7K 0.38-0.13 
 HSI-H8K 0.15+0.04 
 SUPERMX 1.43+0.12 
 KNM 0.33+0.015 
 HUBLINE 0.0450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers