[MEDIA] YoY Annualized Quarter Result on 31-Dec-2021

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021
Profit Trend
QoQ- 57.57%
YoY- 400.53%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/12/21 31/08/03 30/11/03 31/12/02 31/08/02 30/11/02 CAGR
Revenue 1,016,102 1,120,188 283,090 295,985 0 244,361 260,376 7.19%
PBT 75,236 90,223 192,030 153,288 -6 -7,164 -212 -
Tax -33,540 -38,661 -14,532 -11,567 0 7,164 -6,280 8.92%
NP 41,696 51,562 177,498 141,720 -6 0 -6,492 -
-
NP to SH 43,690 55,231 177,498 141,720 -6 -16,898 -6,492 -
-
Tax Rate 44.58% 42.85% 7.57% 7.55% - - - -
Total Cost 974,406 1,068,626 105,592 154,264 6 244,361 266,868 6.83%
-
Net Worth 637,345 632,132 329,848 306,891 294 -395,195 -401,478 -
Dividend
30/06/22 31/12/21 31/08/03 30/11/03 31/12/02 31/08/02 30/11/02 CAGR
Div - 16,637 - - - - - -
Div Payout % - 30.12% - - - - - -
Equity
30/06/22 31/12/21 31/08/03 30/11/03 31/12/02 31/08/02 30/11/02 CAGR
Net Worth 637,345 632,132 329,848 306,891 294 -395,195 -401,478 -
NOSH 1,109,190 1,109,190 540,734 540,683 301 170,342 170,842 10.01%
Ratio Analysis
30/06/22 31/12/21 31/08/03 30/11/03 31/12/02 31/08/02 30/11/02 CAGR
NP Margin 4.10% 4.60% 62.70% 47.88% 0.00% 0.00% -2.49% -
ROE 6.85% 8.74% 53.81% 46.18% -2.03% 0.00% 0.00% -
Per Share
30/06/22 31/12/21 31/08/03 30/11/03 31/12/02 31/08/02 30/11/02 CAGR
RPS 91.61 100.99 52.35 54.74 0.00 143.45 152.41 -2.56%
EPS 3.94 4.98 32.83 26.21 -1.99 -9.92 -3.80 -
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5746 0.5699 0.61 0.5676 0.9782 -2.32 -2.35 -
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/22 31/12/21 31/08/03 30/11/03 31/12/02 31/08/02 30/11/02 CAGR
RPS 91.61 100.99 25.52 26.68 0.00 22.03 23.47 7.19%
EPS 3.94 4.98 16.00 12.78 0.00 -1.52 -0.59 -
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5746 0.5699 0.2974 0.2767 0.0003 -0.3563 -0.362 -
Price Multiplier on Financial Quarter End Date
30/06/22 31/12/21 31/08/03 30/11/03 31/12/02 31/08/02 30/11/02 CAGR
Date 30/06/22 31/12/21 29/08/03 28/11/03 31/12/02 30/08/02 29/11/02 -
Price 0.39 0.415 0.22 1.47 0.59 0.75 0.62 -
P/RPS 0.43 0.41 0.42 2.69 0.00 0.00 0.00 -
P/EPS 9.90 8.33 0.67 5.61 -29.65 -21,292.84 -20,599.40 -
EY 10.10 12.00 149.21 17.83 -3.37 0.00 0.00 -
DY 0.00 3.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.73 0.36 2.59 0.60 0.77 0.00 -
Price Multiplier on Announcement Date
30/06/22 31/12/21 31/08/03 30/11/03 31/12/02 31/08/02 30/11/02 CAGR
Date 24/08/22 23/02/22 16/10/03 29/01/04 - 31/10/02 30/01/03 -
Price 0.485 0.52 0.22 1.71 0.00 0.77 0.74 -
P/RPS 0.53 0.51 0.42 3.12 0.00 0.00 0.00 -
P/EPS 12.31 10.44 0.67 6.52 0.00 -21,860.65 -24,586.38 -
EY 8.12 9.58 149.21 15.33 0.00 0.00 0.00 -
DY 0.00 2.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.91 0.36 3.01 0.00 0.79 0.00 -

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