[MEDIA] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -72.15%
YoY- 117.76%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 315,901 257,307 292,447 254,533 298,086 268,765 236,278 21.29%
PBT 47,557 13,715 19,333 9,618 21,132 18,854 -17,116 -
Tax -19,375 -7,144 -6,683 -5,099 -2,999 -7,068 -917 660.03%
NP 28,182 6,571 12,650 4,519 18,133 11,786 -18,033 -
-
NP to SH 28,942 7,628 13,415 5,246 18,837 12,430 -20,105 -
-
Tax Rate 40.74% 52.09% 34.57% 53.02% 14.19% 37.49% - -
Total Cost 287,719 250,736 279,797 250,014 279,953 256,979 254,311 8.55%
-
Net Worth 632,132 603,182 595,528 582,107 576,894 558,037 549,049 9.82%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 16,637 - - - - - - -
Div Payout % 57.49% - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 632,132 603,182 595,528 582,107 576,894 558,037 549,049 9.82%
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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 8.92% 2.55% 4.33% 1.78% 6.08% 4.39% -7.63% -
ROE 4.58% 1.26% 2.25% 0.90% 3.27% 2.23% -3.66% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 28.48 23.20 26.37 22.95 26.87 24.23 21.30 21.30%
EPS 2.61 0.69 1.21 0.47 1.70 1.12 -1.81 -
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5699 0.5438 0.5369 0.5248 0.5201 0.5031 0.495 9.82%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 28.48 23.20 26.37 22.95 26.87 24.23 21.30 21.30%
EPS 2.61 0.69 1.21 0.47 1.70 1.12 -1.81 -
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5699 0.5438 0.5369 0.5248 0.5201 0.5031 0.495 9.82%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.415 0.49 0.445 0.62 0.285 0.175 0.15 -
P/RPS 1.46 2.11 1.69 2.70 1.06 0.72 0.70 63.02%
P/EPS 15.90 71.25 36.79 131.09 16.78 15.62 -8.28 -
EY 6.29 1.40 2.72 0.76 5.96 6.40 -12.08 -
DY 3.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.90 0.83 1.18 0.55 0.35 0.30 80.61%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 25/11/21 26/08/21 27/05/21 25/02/21 18/11/20 27/08/20 -
Price 0.52 0.495 0.52 0.655 0.55 0.18 0.19 -
P/RPS 1.83 2.13 1.97 2.85 2.05 0.74 0.89 61.48%
P/EPS 19.93 71.98 43.00 138.49 32.39 16.06 -10.48 -
EY 5.02 1.39 2.33 0.72 3.09 6.23 -9.54 -
DY 2.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.91 0.97 1.25 1.06 0.36 0.38 78.70%

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