[MEDIA] QoQ Quarter Result on 30-Sep-2022 [#1]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -54.71%
YoY- -6.1%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 223,009 210,839 252,671 237,157 260,577 247,474 315,901 -20.76%
PBT 12,506 14,005 36,404 13,505 23,207 14,411 47,557 -59.05%
Tax -4,445 -8,598 -9,522 -7,383 -7,586 -9,184 -19,375 -62.62%
NP 8,061 5,407 26,882 6,122 15,621 5,227 28,182 -56.68%
-
NP to SH 8,828 3,940 22,849 7,163 15,817 6,028 28,942 -54.78%
-
Tax Rate 35.54% 61.39% 26.16% 54.67% 32.69% 63.73% 40.74% -
Total Cost 214,948 205,432 225,789 231,035 244,956 242,247 287,719 -17.71%
-
Net Worth 680,160 671,398 667,405 644,555 637,345 621,479 632,132 5.01%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 16,637 - - - - - 16,637 0.00%
Div Payout % 188.47% - - - - - 57.49% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 680,160 671,398 667,405 644,555 637,345 621,479 632,132 5.01%
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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 3.61% 2.56% 10.64% 2.58% 5.99% 2.11% 8.92% -
ROE 1.30% 0.59% 3.42% 1.11% 2.48% 0.97% 4.58% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 20.11 19.01 22.78 21.38 23.49 22.31 28.48 -20.75%
EPS 0.80 0.36 2.06 0.65 1.43 0.54 2.61 -54.63%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 1.50 0.00%
NAPS 0.6132 0.6053 0.6017 0.5811 0.5746 0.5603 0.5699 5.01%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 20.11 19.01 22.78 21.38 23.49 22.31 28.48 -20.75%
EPS 0.80 0.36 2.06 0.65 1.43 0.54 2.61 -54.63%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 1.50 0.00%
NAPS 0.6132 0.6053 0.6017 0.5811 0.5746 0.5603 0.5699 5.01%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.405 0.405 0.42 0.405 0.39 0.635 0.415 -
P/RPS 2.01 2.13 1.84 1.89 1.66 2.85 1.46 23.82%
P/EPS 50.89 114.02 20.39 62.71 27.35 116.84 15.90 117.64%
EY 1.97 0.88 4.90 1.59 3.66 0.86 6.29 -53.97%
DY 3.70 0.00 0.00 0.00 0.00 0.00 3.61 1.65%
P/NAPS 0.66 0.67 0.70 0.70 0.68 1.13 0.73 -6.51%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 24/05/23 22/02/23 29/11/22 24/08/22 30/05/22 23/02/22 -
Price 0.445 0.42 0.45 0.45 0.485 0.535 0.52 -
P/RPS 2.21 2.21 1.98 2.10 2.06 2.40 1.83 13.44%
P/EPS 55.91 118.24 21.85 69.68 34.01 98.44 19.93 99.28%
EY 1.79 0.85 4.58 1.44 2.94 1.02 5.02 -49.81%
DY 3.37 0.00 0.00 0.00 0.00 0.00 2.88 11.07%
P/NAPS 0.73 0.69 0.75 0.77 0.84 0.95 0.91 -13.69%

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