[MEDIA] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 62.96%
YoY- 89.67%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 1,072,382 1,093,960 1,018,132 1,041,565 991,305 949,428 953,744 8.12%
PBT 56,888 57,902 38,472 -5,787 -35,892 -91,546 -114,628 -
Tax -25,714 -24,284 -21,836 -12,299 -12,400 -4,464 -5,260 187.76%
NP 31,173 33,618 16,636 -18,086 -48,292 -96,010 -119,888 -
-
NP to SH 35,052 37,322 20,984 -18,378 -49,620 -99,290 -118,160 -
-
Tax Rate 45.20% 41.94% 56.76% - - - - -
Total Cost 1,041,209 1,060,342 1,001,496 1,059,651 1,039,597 1,045,438 1,073,632 -2.02%
-
Net Worth 603,182 595,528 582,107 576,894 558,037 549,049 569,130 3.94%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 603,182 595,528 582,107 576,894 558,037 549,049 569,130 3.94%
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
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 2.91% 3.07% 1.63% -1.74% -4.87% -10.11% -12.57% -
ROE 5.81% 6.27% 3.60% -3.19% -8.89% -18.08% -20.76% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 96.68 98.63 91.79 93.90 89.37 85.60 85.98 8.12%
EPS 3.16 3.36 1.88 -1.66 -4.48 -8.96 -10.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5438 0.5369 0.5248 0.5201 0.5031 0.495 0.5131 3.94%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 98.07 100.04 93.11 95.25 90.65 86.82 87.22 8.12%
EPS 3.21 3.41 1.92 -1.68 -4.54 -9.08 -10.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5516 0.5446 0.5323 0.5276 0.5103 0.5021 0.5205 3.94%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.49 0.445 0.62 0.285 0.175 0.15 0.135 -
P/RPS 0.51 0.45 0.68 0.30 0.20 0.18 0.16 116.43%
P/EPS 15.51 13.23 32.77 -17.20 -3.91 -1.68 -1.27 -
EY 6.45 7.56 3.05 -5.81 -25.56 -59.68 -78.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.83 1.18 0.55 0.35 0.30 0.26 128.65%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 26/08/21 27/05/21 25/02/21 18/11/20 27/08/20 21/05/20 -
Price 0.495 0.52 0.655 0.55 0.18 0.19 0.155 -
P/RPS 0.51 0.53 0.71 0.59 0.20 0.22 0.18 100.10%
P/EPS 15.66 15.45 34.62 -33.20 -4.02 -2.12 -1.46 -
EY 6.38 6.47 2.89 -3.01 -24.85 -47.11 -68.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.97 1.25 1.06 0.36 0.38 0.30 109.40%

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