[MEDIA] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 77.86%
YoY- 137.59%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 989,896 1,120,188 1,072,382 1,093,960 1,018,132 1,041,565 991,305 -0.09%
PBT 57,644 90,223 56,888 57,902 38,472 -5,787 -35,892 -
Tax -36,736 -38,661 -25,714 -24,284 -21,836 -12,299 -12,400 106.41%
NP 20,908 51,562 31,173 33,618 16,636 -18,086 -48,292 -
-
NP to SH 24,112 55,231 35,052 37,322 20,984 -18,378 -49,620 -
-
Tax Rate 63.73% 42.85% 45.20% 41.94% 56.76% - - -
Total Cost 968,988 1,068,626 1,041,209 1,060,342 1,001,496 1,059,651 1,039,597 -4.58%
-
Net Worth 621,479 632,132 603,182 595,528 582,107 576,894 558,037 7.44%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 16,637 - - - - - -
Div Payout % - 30.12% - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 621,479 632,132 603,182 595,528 582,107 576,894 558,037 7.44%
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
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 2.11% 4.60% 2.91% 3.07% 1.63% -1.74% -4.87% -
ROE 3.88% 8.74% 5.81% 6.27% 3.60% -3.19% -8.89% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 89.24 100.99 96.68 98.63 91.79 93.90 89.37 -0.09%
EPS 2.16 4.98 3.16 3.36 1.88 -1.66 -4.48 -
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5603 0.5699 0.5438 0.5369 0.5248 0.5201 0.5031 7.44%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 90.52 102.44 98.07 100.04 93.11 95.25 90.65 -0.09%
EPS 2.20 5.05 3.21 3.41 1.92 -1.68 -4.54 -
DPS 0.00 1.52 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5683 0.5781 0.5516 0.5446 0.5323 0.5276 0.5103 7.44%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.635 0.415 0.49 0.445 0.62 0.285 0.175 -
P/RPS 0.71 0.41 0.51 0.45 0.68 0.30 0.20 132.89%
P/EPS 29.21 8.33 15.51 13.23 32.77 -17.20 -3.91 -
EY 3.42 12.00 6.45 7.56 3.05 -5.81 -25.56 -
DY 0.00 3.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.73 0.90 0.83 1.18 0.55 0.35 118.60%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 23/02/22 25/11/21 26/08/21 27/05/21 25/02/21 18/11/20 -
Price 0.535 0.52 0.495 0.52 0.655 0.55 0.18 -
P/RPS 0.60 0.51 0.51 0.53 0.71 0.59 0.20 108.14%
P/EPS 24.61 10.44 15.66 15.45 34.62 -33.20 -4.02 -
EY 4.06 9.58 6.38 6.47 2.89 -3.01 -24.85 -
DY 0.00 2.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.91 0.91 0.97 1.25 1.06 0.36 91.07%

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