[MEDIA] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -168.93%
YoY- -85.14%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,106,039 801,414 535,869 239,102 1,185,737 894,838 623,038 46.45%
PBT -173,001 -73,339 -48,096 -40,861 60,640 -21,746 9,682 -
Tax -12,487 -5,822 -5,508 -1,960 -1,649 -398 -980 443.01%
NP -185,488 -79,161 -53,604 -42,821 58,991 -22,144 8,702 -
-
NP to SH -177,850 -73,395 -49,234 -40,409 58,623 -20,580 10,126 -
-
Tax Rate - - - - 2.72% - 10.12% -
Total Cost 1,291,527 880,575 589,473 281,923 1,126,746 916,982 614,336 63.88%
-
Net Worth 598,080 711,101 730,296 739,053 808,599 746,041 776,765 -15.95%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 598,080 711,101 730,296 739,053 808,599 746,041 776,765 -15.95%
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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -16.77% -9.88% -10.00% -17.91% 4.98% -2.47% 1.40% -
ROE -29.74% -10.32% -6.74% -5.47% 7.25% -2.76% 1.30% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 99.72 72.25 48.31 21.56 106.90 80.67 56.17 46.46%
EPS -16.03 -6.62 -4.44 -3.64 5.29 -1.86 0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5392 0.6411 0.6584 0.6663 0.729 0.6726 0.7003 -15.95%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 101.14 73.29 49.00 21.87 108.43 81.83 56.97 46.46%
EPS -16.26 -6.71 -4.50 -3.70 5.36 -1.88 0.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5469 0.6503 0.6678 0.6758 0.7394 0.6822 0.7103 -15.95%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.28 0.47 0.48 0.48 0.345 0.49 0.48 -
P/RPS 0.28 0.65 0.99 2.23 0.32 0.61 0.85 -52.20%
P/EPS -1.75 -7.10 -10.81 -13.18 6.53 -26.41 52.58 -
EY -57.26 -14.08 -9.25 -7.59 15.32 -3.79 1.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.73 0.73 0.72 0.47 0.73 0.69 -17.14%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 21/11/19 22/08/19 30/05/19 27/02/19 21/11/18 30/08/18 -
Price 0.18 0.275 0.485 0.38 0.475 0.41 0.41 -
P/RPS 0.18 0.38 1.00 1.76 0.44 0.51 0.73 -60.57%
P/EPS -1.12 -4.16 -10.93 -10.43 8.99 -22.10 44.91 -
EY -89.08 -24.06 -9.15 -9.59 11.13 -4.53 2.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.43 0.74 0.57 0.65 0.61 0.59 -32.04%

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