[MEDIA] QoQ Cumulative 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- 255.72%
YoY- 137.59%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 247,474 1,120,188 804,287 546,980 254,533 1,041,565 743,479 -52.00%
PBT 14,411 90,223 42,666 28,951 9,618 -5,787 -26,919 -
Tax -9,184 -38,661 -19,286 -12,142 -5,459 -12,299 -9,300 -0.83%
NP 5,227 51,562 23,380 16,809 4,159 -18,086 -36,219 -
-
NP to SH 6,028 55,231 26,289 18,661 5,246 -18,378 -37,215 -
-
Tax Rate 63.73% 42.85% 45.20% 41.94% 56.76% - - -
Total Cost 242,247 1,068,626 780,907 530,171 250,374 1,059,651 779,698 -54.15%
-
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 0.97% 8.74% 4.36% 3.13% 0.90% -3.19% -6.67% -
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 22.31 100.99 72.51 49.31 22.95 93.90 67.03 -52.00%
EPS 0.54 4.98 2.37 1.68 0.47 -1.66 -3.36 -
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 22.63 102.44 73.55 50.02 23.28 95.25 67.99 -52.00%
EPS 0.55 5.05 2.40 1.71 0.48 -1.68 -3.40 -
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 2.85 0.41 0.68 0.90 2.70 0.30 0.26 394.17%
P/EPS 116.84 8.33 20.67 26.45 131.09 -17.20 -5.22 -
EY 0.86 12.00 4.84 3.78 0.76 -5.81 -19.17 -
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 2.40 0.51 0.68 1.05 2.85 0.59 0.27 329.67%
P/EPS 98.44 10.44 20.89 30.91 138.49 -33.20 -5.36 -
EY 1.02 9.58 4.79 3.24 0.72 -3.01 -18.64 -
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