[MEDIA] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -89.09%
YoY- 14.91%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 997,879 745,208 508,051 247,474 1,120,188 804,287 546,980 49.14%
PBT 87,527 51,123 37,618 14,411 90,223 42,666 28,951 108.66%
Tax -33,675 -24,153 -16,770 -9,184 -38,661 -19,286 -12,142 97.03%
NP 53,852 26,970 20,848 5,227 51,562 23,380 16,809 116.86%
-
NP to SH 51,857 29,008 21,845 6,028 55,231 26,289 18,661 97.29%
-
Tax Rate 38.47% 47.24% 44.58% 63.73% 42.85% 45.20% 41.94% -
Total Cost 944,027 718,238 487,203 242,247 1,068,626 780,907 530,171 46.75%
-
Net Worth 667,405 644,555 637,345 621,479 632,132 603,182 595,528 7.87%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - 16,637 - - -
Div Payout % - - - - 30.12% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 667,405 644,555 637,345 621,479 632,132 603,182 595,528 7.87%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 5.40% 3.62% 4.10% 2.11% 4.60% 2.91% 3.07% -
ROE 7.77% 4.50% 3.43% 0.97% 8.74% 4.36% 3.13% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 89.96 67.18 45.80 22.31 100.99 72.51 49.31 49.14%
EPS 4.68 2.62 1.97 0.54 4.98 2.37 1.68 97.61%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.6017 0.5811 0.5746 0.5603 0.5699 0.5438 0.5369 7.87%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 91.25 68.15 46.46 22.63 102.44 73.55 50.02 49.13%
EPS 4.74 2.65 2.00 0.55 5.05 2.40 1.71 96.96%
DPS 0.00 0.00 0.00 0.00 1.52 0.00 0.00 -
NAPS 0.6103 0.5894 0.5828 0.5683 0.5781 0.5516 0.5446 7.86%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.42 0.405 0.39 0.635 0.415 0.49 0.445 -
P/RPS 0.47 0.60 0.85 2.85 0.41 0.68 0.90 -35.07%
P/EPS 8.98 15.49 19.80 116.84 8.33 20.67 26.45 -51.23%
EY 11.13 6.46 5.05 0.86 12.00 4.84 3.78 105.02%
DY 0.00 0.00 0.00 0.00 3.61 0.00 0.00 -
P/NAPS 0.70 0.70 0.68 1.13 0.73 0.90 0.83 -10.70%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 29/11/22 24/08/22 30/05/22 23/02/22 25/11/21 26/08/21 -
Price 0.45 0.45 0.485 0.535 0.52 0.495 0.52 -
P/RPS 0.50 0.67 1.06 2.40 0.51 0.68 1.05 -38.93%
P/EPS 9.63 17.21 24.63 98.44 10.44 20.89 30.91 -53.94%
EY 10.39 5.81 4.06 1.02 9.58 4.79 3.24 116.99%
DY 0.00 0.00 0.00 0.00 2.88 0.00 0.00 -
P/NAPS 0.75 0.77 0.84 0.95 0.91 0.91 0.97 -15.71%

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