[MEDIA] QoQ Quarter Result on 31-Dec-2016 [#4]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 104.57%
YoY- -84.25%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 288,514 328,769 272,200 318,634 316,760 349,551 304,063 -3.43%
PBT -101,795 -135,603 -39,360 -4,839 -112,203 29,841 21,292 -
Tax -3,382 -2,783 -2,001 6,705 -1,059 -5,468 -4,052 -11.34%
NP -105,177 -138,386 -41,361 1,866 -113,262 24,373 17,240 -
-
NP to SH -101,085 -132,909 -38,465 4,996 -109,357 27,917 17,246 -
-
Tax Rate - - - - - 18.32% 19.03% -
Total Cost 393,691 467,155 313,561 316,768 430,022 325,178 286,823 23.48%
-
Net Worth 1,144,795 1,245,842 1,423,091 1,461,580 1,478,772 1,610,322 1,637,941 -21.22%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 44,367 22,183 22,183 - -
Div Payout % - - - 888.06% 0.00% 79.46% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,144,795 1,245,842 1,423,091 1,461,580 1,478,772 1,610,322 1,637,941 -21.22%
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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -36.45% -42.09% -15.20% 0.59% -35.76% 6.97% 5.67% -
ROE -8.83% -10.67% -2.70% 0.34% -7.40% 1.73% 1.05% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 26.01 29.64 24.54 28.73 28.56 31.51 27.41 -3.43%
EPS -9.11 -11.98 -3.47 0.45 -9.86 2.52 1.55 -
DPS 0.00 0.00 0.00 4.00 2.00 2.00 0.00 -
NAPS 1.0321 1.1232 1.283 1.3177 1.3332 1.4518 1.4767 -21.22%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 26.38 30.06 24.89 29.14 28.97 31.97 27.81 -3.45%
EPS -9.24 -12.15 -3.52 0.46 -10.00 2.55 1.58 -
DPS 0.00 0.00 0.00 4.06 2.03 2.03 0.00 -
NAPS 1.0469 1.1393 1.3014 1.3366 1.3523 1.4726 1.4978 -21.22%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.805 0.94 1.15 1.15 1.32 1.38 1.46 -
P/RPS 3.09 3.17 4.69 4.00 4.62 4.38 5.33 -30.44%
P/EPS -8.83 -7.84 -33.16 255.32 -13.39 54.83 93.90 -
EY -11.32 -12.75 -3.02 0.39 -7.47 1.82 1.06 -
DY 0.00 0.00 0.00 3.48 1.52 1.45 0.00 -
P/NAPS 0.78 0.84 0.90 0.87 0.99 0.95 0.99 -14.68%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 14/08/17 29/05/17 23/02/17 29/11/16 11/08/16 12/05/16 -
Price 0.695 0.745 1.11 1.05 1.21 1.47 1.42 -
P/RPS 2.67 2.51 4.52 3.66 4.24 4.66 5.18 -35.68%
P/EPS -7.63 -6.22 -32.01 233.12 -12.27 58.41 91.33 -
EY -13.11 -16.08 -3.12 0.43 -8.15 1.71 1.09 -
DY 0.00 0.00 0.00 3.81 1.65 1.36 0.00 -
P/NAPS 0.67 0.66 0.87 0.80 0.91 1.01 0.96 -21.30%

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