[MEDIA] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 51.54%
YoY- 118.03%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 257,307 292,447 254,533 298,086 268,765 236,278 238,436 5.20%
PBT 13,715 19,333 9,618 21,132 18,854 -17,116 -28,657 -
Tax -7,144 -6,683 -5,099 -2,999 -7,068 -917 -1,315 208.71%
NP 6,571 12,650 4,519 18,133 11,786 -18,033 -29,972 -
-
NP to SH 7,628 13,415 5,246 18,837 12,430 -20,105 -29,540 -
-
Tax Rate 52.09% 34.57% 53.02% 14.19% 37.49% - - -
Total Cost 250,736 279,797 250,014 279,953 256,979 254,311 268,408 -4.43%
-
Net Worth 603,182 595,528 582,107 576,894 558,037 549,049 569,130 3.94%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 603,182 595,528 582,107 576,894 558,037 549,049 569,130 3.94%
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
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 2.55% 4.33% 1.78% 6.08% 4.39% -7.63% -12.57% -
ROE 1.26% 2.25% 0.90% 3.27% 2.23% -3.66% -5.19% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 23.20 26.37 22.95 26.87 24.23 21.30 21.50 5.19%
EPS 0.69 1.21 0.47 1.70 1.12 -1.81 -2.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5438 0.5369 0.5248 0.5201 0.5031 0.495 0.5131 3.94%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 23.53 26.74 23.28 27.26 24.58 21.61 21.80 5.21%
EPS 0.70 1.23 0.48 1.72 1.14 -1.84 -2.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5516 0.5446 0.5323 0.5276 0.5103 0.5021 0.5205 3.94%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.49 0.445 0.62 0.285 0.175 0.15 0.135 -
P/RPS 2.11 1.69 2.70 1.06 0.72 0.70 0.63 123.68%
P/EPS 71.25 36.79 131.09 16.78 15.62 -8.28 -5.07 -
EY 1.40 2.72 0.76 5.96 6.40 -12.08 -19.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.83 1.18 0.55 0.35 0.30 0.26 128.65%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 26/08/21 27/05/21 25/02/21 18/11/20 27/08/20 21/05/20 -
Price 0.495 0.52 0.655 0.55 0.18 0.19 0.155 -
P/RPS 2.13 1.97 2.85 2.05 0.74 0.89 0.72 105.94%
P/EPS 71.98 43.00 138.49 32.39 16.06 -10.48 -5.82 -
EY 1.39 2.33 0.72 3.09 6.23 -9.54 -17.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.97 1.25 1.06 0.36 0.38 0.30 109.40%

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