[MEDIA] YoY Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -56.34%
YoY- 14.91%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
Revenue 779,752 855,692 745,208 989,896 1,018,132 953,744 956,408 -3.64%
PBT 17,868 70,120 51,123 57,644 38,472 -114,628 -163,444 -
Tax -12,332 -14,440 -24,153 -36,736 -21,836 -5,260 -7,840 8.57%
NP 5,536 55,680 26,970 20,908 16,636 -119,888 -171,284 -
-
NP to SH 7,436 56,224 29,008 24,112 20,984 -118,160 -161,636 -
-
Tax Rate 69.02% 20.59% 47.24% 63.73% 56.76% - - -
Total Cost 774,216 800,012 718,238 968,988 1,001,496 1,073,632 1,127,692 -6.60%
-
Net Worth 699,202 677,609 644,555 621,479 582,107 569,130 739,053 -1.00%
Dividend
30/09/24 30/09/23 30/09/22 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
Net Worth 699,202 677,609 644,555 621,479 582,107 569,130 739,053 -1.00%
NOSH 1,093,529 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 -0.25%
Ratio Analysis
30/09/24 30/09/23 30/09/22 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
NP Margin 0.71% 6.51% 3.62% 2.11% 1.63% -12.57% -17.91% -
ROE 1.06% 8.30% 4.50% 3.88% 3.60% -20.76% -21.87% -
Per Share
30/09/24 30/09/23 30/09/22 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
RPS 71.31 77.15 67.18 89.24 91.79 85.98 86.23 -3.39%
EPS 0.68 5.08 2.62 2.16 1.88 -10.64 -14.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6394 0.6109 0.5811 0.5603 0.5248 0.5131 0.6663 -0.74%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/24 30/09/23 30/09/22 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
RPS 71.31 78.25 68.15 90.52 93.11 87.22 87.46 -3.63%
EPS 0.68 5.14 2.65 2.20 1.92 -10.81 -14.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6394 0.6197 0.5894 0.5683 0.5323 0.5205 0.6758 -1.00%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
Date 30/09/24 29/09/23 30/09/22 31/03/22 31/03/21 31/03/20 29/03/19 -
Price 0.47 0.44 0.405 0.635 0.62 0.135 0.48 -
P/RPS 0.66 0.57 0.60 0.71 0.68 0.16 0.56 3.02%
P/EPS 69.12 8.68 15.49 29.21 32.77 -1.27 -3.29 -
EY 1.45 11.52 6.46 3.42 3.05 -78.91 -30.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.72 0.70 1.13 1.18 0.26 0.72 0.49%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
Date 27/11/24 29/11/23 29/11/22 30/05/22 27/05/21 21/05/20 30/05/19 -
Price 0.48 0.44 0.45 0.535 0.655 0.155 0.38 -
P/RPS 0.67 0.57 0.67 0.60 0.71 0.18 0.44 7.93%
P/EPS 70.59 8.68 17.21 24.61 34.62 -1.46 -2.61 -
EY 1.42 11.52 5.81 4.06 2.89 -68.73 -38.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.72 0.77 0.95 1.25 0.30 0.57 5.10%

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