[MEDIA] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 71.72%
YoY- 26.9%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 298,086 268,765 236,278 238,436 304,625 265,545 296,767 0.29%
PBT 21,132 18,854 -17,116 -28,657 -99,662 -25,243 -7,235 -
Tax -2,999 -7,068 -917 -1,315 -6,665 -314 -3,548 -10.55%
NP 18,133 11,786 -18,033 -29,972 -106,327 -25,557 -10,783 -
-
NP to SH 18,837 12,430 -20,105 -29,540 -104,455 -24,161 -8,825 -
-
Tax Rate 14.19% 37.49% - - - - - -
Total Cost 279,953 256,979 254,311 268,408 410,952 291,102 307,550 -6.04%
-
Net Worth 576,894 558,037 549,049 569,130 598,080 711,101 730,296 -14.48%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 576,894 558,037 549,049 569,130 598,080 711,101 730,296 -14.48%
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
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 6.08% 4.39% -7.63% -12.57% -34.90% -9.62% -3.63% -
ROE 3.27% 2.23% -3.66% -5.19% -17.47% -3.40% -1.21% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 26.87 24.23 21.30 21.50 27.46 23.94 26.76 0.27%
EPS 1.70 1.12 -1.81 -2.66 -9.42 -2.18 -0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5201 0.5031 0.495 0.5131 0.5392 0.6411 0.6584 -14.48%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 27.26 24.58 21.61 21.80 27.86 24.28 27.14 0.29%
EPS 1.72 1.14 -1.84 -2.70 -9.55 -2.21 -0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5276 0.5103 0.5021 0.5205 0.5469 0.6503 0.6678 -14.47%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.285 0.175 0.15 0.135 0.28 0.47 0.48 -
P/RPS 1.06 0.72 0.70 0.63 1.02 1.96 1.79 -29.36%
P/EPS 16.78 15.62 -8.28 -5.07 -2.97 -21.58 -60.33 -
EY 5.96 6.40 -12.08 -19.73 -33.63 -4.63 -1.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.35 0.30 0.26 0.52 0.73 0.73 -17.12%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 18/11/20 27/08/20 21/05/20 26/02/20 21/11/19 22/08/19 -
Price 0.55 0.18 0.19 0.155 0.18 0.275 0.485 -
P/RPS 2.05 0.74 0.89 0.72 0.66 1.15 1.81 8.61%
P/EPS 32.39 16.06 -10.48 -5.82 -1.91 -12.62 -60.96 -
EY 3.09 6.23 -9.54 -17.18 -52.32 -7.92 -1.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.36 0.38 0.30 0.33 0.43 0.74 26.93%

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