[MEDIA] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 128.55%
YoY- 117.76%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,120,188 804,287 546,980 254,533 1,041,565 743,479 474,714 76.96%
PBT 90,223 42,666 28,951 9,618 -5,787 -26,919 -45,773 -
Tax -38,661 -19,286 -12,142 -5,459 -12,299 -9,300 -2,232 565.98%
NP 51,562 23,380 16,809 4,159 -18,086 -36,219 -48,005 -
-
NP to SH 55,231 26,289 18,661 5,246 -18,378 -37,215 -49,645 -
-
Tax Rate 42.85% 45.20% 41.94% 56.76% - - - -
Total Cost 1,068,626 780,907 530,171 250,374 1,059,651 779,698 522,719 60.86%
-
Net Worth 632,132 603,182 595,528 582,107 576,894 558,037 549,049 9.82%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 16,637 - - - - - - -
Div Payout % 30.12% - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 632,132 603,182 595,528 582,107 576,894 558,037 549,049 9.82%
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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 4.60% 2.91% 3.07% 1.63% -1.74% -4.87% -10.11% -
ROE 8.74% 4.36% 3.13% 0.90% -3.19% -6.67% -9.04% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 100.99 72.51 49.31 22.95 93.90 67.03 42.80 76.96%
EPS 4.98 2.37 1.68 0.47 -1.66 -3.36 -4.48 -
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5699 0.5438 0.5369 0.5248 0.5201 0.5031 0.495 9.82%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 102.44 73.55 50.02 23.28 95.25 67.99 43.41 76.97%
EPS 5.05 2.40 1.71 0.48 -1.68 -3.40 -4.54 -
DPS 1.52 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5781 0.5516 0.5446 0.5323 0.5276 0.5103 0.5021 9.82%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.415 0.49 0.445 0.62 0.285 0.175 0.15 -
P/RPS 0.41 0.68 0.90 2.70 0.30 0.26 0.35 11.09%
P/EPS 8.33 20.67 26.45 131.09 -17.20 -5.22 -3.35 -
EY 12.00 4.84 3.78 0.76 -5.81 -19.17 -29.84 -
DY 3.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.90 0.83 1.18 0.55 0.35 0.30 80.61%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 25/11/21 26/08/21 27/05/21 25/02/21 18/11/20 27/08/20 -
Price 0.52 0.495 0.52 0.655 0.55 0.18 0.19 -
P/RPS 0.51 0.68 1.05 2.85 0.59 0.27 0.44 10.31%
P/EPS 10.44 20.89 30.91 138.49 -33.20 -5.36 -4.25 -
EY 9.58 4.79 3.24 0.72 -3.01 -18.64 -23.56 -
DY 2.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.91 0.97 1.25 1.06 0.36 0.38 78.70%

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