[MEDIA] QoQ TTM 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- 87.03%
YoY- 89.67%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 1,102,373 1,113,831 1,057,662 1,041,565 1,048,104 1,044,884 1,105,373 -0.18%
PBT 63,798 68,937 32,488 -5,787 -126,581 -170,678 -160,797 -
Tax -21,925 -21,849 -16,083 -12,299 -15,965 -9,211 -11,842 50.72%
NP 41,873 47,088 16,405 -18,086 -142,546 -179,889 -172,639 -
-
NP to SH 45,126 49,928 16,408 -18,378 -141,670 -178,261 -166,981 -
-
Tax Rate 34.37% 31.69% 49.50% - - - - -
Total Cost 1,060,500 1,066,743 1,041,257 1,059,651 1,190,650 1,224,773 1,278,012 -11.68%
-
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 3.80% 4.23% 1.55% -1.74% -13.60% -17.22% -15.62% -
ROE 7.48% 8.38% 2.82% -3.19% -25.39% -32.47% -29.34% -
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 99.38 100.42 95.35 93.90 94.49 94.20 99.66 -0.18%
EPS 4.07 4.50 1.48 -1.66 -12.77 -16.07 -15.05 -
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 100.81 101.86 96.72 95.25 95.85 95.55 101.08 -0.17%
EPS 4.13 4.57 1.50 -1.68 -12.96 -16.30 -15.27 -
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 0.49 0.44 0.65 0.30 0.19 0.16 0.14 130.34%
P/EPS 12.04 9.89 41.91 -17.20 -1.37 -0.93 -0.90 -
EY 8.30 10.12 2.39 -5.81 -72.98 -107.14 -111.51 -
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 0.50 0.52 0.69 0.59 0.19 0.20 0.16 113.59%
P/EPS 12.17 11.55 44.28 -33.20 -1.41 -1.18 -1.03 -
EY 8.22 8.66 2.26 -3.01 -70.96 -84.59 -97.12 -
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