[MEDIA] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
22-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 39.08%
YoY- -586.21%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 953,744 1,106,039 1,068,552 1,071,738 956,408 1,185,737 1,193,117 -13.85%
PBT -114,628 -173,001 -97,785 -96,192 -163,444 60,640 -28,994 149.81%
Tax -5,260 -12,487 -7,762 -11,016 -7,840 -1,649 -530 361.17%
NP -119,888 -185,488 -105,548 -107,208 -171,284 58,991 -29,525 154.30%
-
NP to SH -118,160 -177,850 -97,860 -98,468 -161,636 58,623 -27,440 164.44%
-
Tax Rate - - - - - 2.72% - -
Total Cost 1,073,632 1,291,527 1,174,100 1,178,946 1,127,692 1,126,746 1,222,642 -8.29%
-
Net Worth 569,130 598,080 711,101 730,296 739,053 808,599 746,041 -16.49%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 569,130 598,080 711,101 730,296 739,053 808,599 746,041 -16.49%
NOSH 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -12.57% -16.77% -9.88% -10.00% -17.91% 4.98% -2.47% -
ROE -20.76% -29.74% -13.76% -13.48% -21.87% 7.25% -3.68% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 85.98 99.72 96.34 96.62 86.23 106.90 107.57 -13.86%
EPS -10.64 -16.03 -8.83 -8.88 -14.56 5.29 -2.48 163.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5131 0.5392 0.6411 0.6584 0.6663 0.729 0.6726 -16.49%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 87.22 101.14 97.72 98.01 87.46 108.43 109.11 -13.85%
EPS -10.81 -16.26 -8.95 -9.00 -14.78 5.36 -2.51 164.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5205 0.5469 0.6503 0.6678 0.6758 0.7394 0.6822 -16.48%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.135 0.28 0.47 0.48 0.48 0.345 0.49 -
P/RPS 0.16 0.28 0.49 0.50 0.56 0.32 0.46 -50.50%
P/EPS -1.27 -1.75 -5.33 -5.41 -3.29 6.53 -19.81 -83.95%
EY -78.91 -57.26 -18.77 -18.49 -30.36 15.32 -5.05 523.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.52 0.73 0.73 0.72 0.47 0.73 -49.72%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 21/05/20 26/02/20 21/11/19 22/08/19 30/05/19 27/02/19 21/11/18 -
Price 0.155 0.18 0.275 0.485 0.38 0.475 0.41 -
P/RPS 0.18 0.18 0.29 0.50 0.44 0.44 0.38 -39.20%
P/EPS -1.46 -1.12 -3.12 -5.46 -2.61 8.99 -16.57 -80.16%
EY -68.73 -89.08 -32.08 -18.30 -38.35 11.13 -6.03 405.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.33 0.43 0.74 0.57 0.65 0.61 -37.66%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment