[MEDIA] YoY Annualized 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- 214.18%
YoY- 117.76%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 855,692 745,208 989,896 1,018,132 953,744 956,408 1,122,664 -4.81%
PBT 70,120 51,123 57,644 38,472 -114,628 -163,444 -90,180 -
Tax -14,440 -24,153 -36,736 -21,836 -5,260 -7,840 -1,816 45.74%
NP 55,680 26,970 20,908 16,636 -119,888 -171,284 -91,996 -
-
NP to SH 56,224 29,008 24,112 20,984 -118,160 -161,636 -87,304 -
-
Tax Rate 20.59% 47.24% 63.73% 56.76% - - - -
Total Cost 800,012 718,238 968,988 1,001,496 1,073,632 1,127,692 1,214,660 -7.30%
-
Net Worth 677,609 644,555 621,479 582,107 569,130 739,053 744,821 -1.70%
Dividend
30/09/23 30/09/22 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 677,609 644,555 621,479 582,107 569,130 739,053 744,821 -1.70%
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
30/09/23 30/09/22 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 6.51% 3.62% 2.11% 1.63% -12.57% -17.91% -8.19% -
ROE 8.30% 4.50% 3.88% 3.60% -20.76% -21.87% -11.72% -
Per Share
30/09/23 30/09/22 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 77.15 67.18 89.24 91.79 85.98 86.23 101.21 -4.81%
EPS 5.08 2.62 2.16 1.88 -10.64 -14.56 -7.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6109 0.5811 0.5603 0.5248 0.5131 0.6663 0.6715 -1.70%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/23 30/09/22 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 78.25 68.15 90.52 93.11 87.22 87.46 102.66 -4.81%
EPS 5.14 2.65 2.20 1.92 -10.81 -14.78 -7.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6197 0.5894 0.5683 0.5323 0.5205 0.6758 0.6811 -1.70%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/09/23 30/09/22 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.44 0.405 0.635 0.62 0.135 0.48 0.38 -
P/RPS 0.57 0.60 0.71 0.68 0.16 0.56 0.38 7.64%
P/EPS 8.68 15.49 29.21 32.77 -1.27 -3.29 -4.83 -
EY 11.52 6.46 3.42 3.05 -78.91 -30.36 -20.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.70 1.13 1.18 0.26 0.72 0.57 4.33%
Price Multiplier on Announcement Date
30/09/23 30/09/22 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/11/23 29/11/22 30/05/22 27/05/21 21/05/20 30/05/19 24/05/18 -
Price 0.44 0.45 0.535 0.655 0.155 0.38 0.36 -
P/RPS 0.57 0.67 0.60 0.71 0.18 0.44 0.36 8.70%
P/EPS 8.68 17.21 24.61 34.62 -1.46 -2.61 -4.57 -
EY 11.52 5.81 4.06 2.89 -68.73 -38.35 -21.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.77 0.95 1.25 0.30 0.57 0.54 5.36%

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