[MEDIA] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 77.86%
YoY- 137.59%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 875,392 997,879 1,093,960 949,428 1,071,738 1,246,076 1,201,938 -4.75%
PBT 70,724 87,527 57,902 -91,546 -96,192 19,364 -349,926 -
Tax -18,694 -33,675 -24,284 -4,464 -11,016 -1,960 -9,568 10.84%
NP 52,030 53,852 33,618 -96,010 -107,208 17,404 -359,494 -
-
NP to SH 49,538 51,857 37,322 -99,290 -98,468 20,252 -342,748 -
-
Tax Rate 26.43% 38.47% 41.94% - - 10.12% - -
Total Cost 823,362 944,027 1,060,342 1,045,438 1,178,946 1,228,672 1,561,432 -9.36%
-
Net Worth 688,258 667,405 595,528 549,049 730,296 776,765 1,245,842 -8.71%
Dividend
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 688,258 667,405 595,528 549,049 730,296 776,765 1,245,842 -8.71%
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
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 5.94% 5.40% 3.07% -10.11% -10.00% 1.40% -29.91% -
ROE 7.20% 7.77% 6.27% -18.08% -13.48% 2.61% -27.51% -
Per Share
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 78.92 89.96 98.63 85.60 96.62 112.34 108.36 -4.75%
EPS 4.46 4.68 3.36 -8.96 -8.88 1.82 -30.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6205 0.6017 0.5369 0.495 0.6584 0.7003 1.1232 -8.71%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 78.92 89.96 98.63 85.60 96.62 112.34 108.36 -4.75%
EPS 4.47 4.68 3.36 -8.96 -8.88 1.82 -30.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6205 0.6017 0.5369 0.495 0.6584 0.7003 1.1232 -8.71%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/12/23 30/12/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.465 0.42 0.445 0.15 0.48 0.48 0.94 -
P/RPS 0.59 0.47 0.45 0.18 0.50 0.43 0.87 -5.79%
P/EPS 10.41 8.98 13.23 -1.68 -5.41 26.29 -3.04 -
EY 9.60 11.13 7.56 -59.68 -18.49 3.80 -32.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.70 0.83 0.30 0.73 0.69 0.84 -1.72%
Price Multiplier on Announcement Date
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 28/02/24 22/02/23 26/08/21 27/08/20 22/08/19 30/08/18 14/08/17 -
Price 0.45 0.45 0.52 0.19 0.485 0.41 0.745 -
P/RPS 0.57 0.50 0.53 0.22 0.50 0.36 0.69 -2.89%
P/EPS 10.08 9.63 15.45 -2.12 -5.46 22.46 -2.41 -
EY 9.92 10.39 6.47 -47.11 -18.30 4.45 -41.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.75 0.97 0.38 0.74 0.59 0.66 1.56%

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