[MEDIA] YoY Cumulative 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- 255.72%
YoY- 137.59%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 437,696 997,879 546,980 474,714 535,869 623,038 600,969 -4.75%
PBT 35,362 87,527 28,951 -45,773 -48,096 9,682 -174,963 -
Tax -9,347 -33,675 -12,142 -2,232 -5,508 -980 -4,784 10.84%
NP 26,015 53,852 16,809 -48,005 -53,604 8,702 -179,747 -
-
NP to SH 24,769 51,857 18,661 -49,645 -49,234 10,126 -171,374 -
-
Tax Rate 26.43% 38.47% 41.94% - - 10.12% - -
Total Cost 411,681 944,027 530,171 522,719 589,473 614,336 780,716 -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 3.60% 7.77% 3.13% -9.04% -6.74% 1.30% -13.76% -
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 39.46 89.96 49.31 42.80 48.31 56.17 54.18 -4.75%
EPS 2.23 4.68 1.68 -4.48 -4.44 0.91 -15.45 -
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 40.03 91.25 50.02 43.41 49.00 56.97 54.96 -4.75%
EPS 2.27 4.74 1.71 -4.54 -4.50 0.93 -15.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6294 0.6103 0.5446 0.5021 0.6678 0.7103 1.1393 -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 1.18 0.47 0.90 0.35 0.99 0.85 1.73 -5.71%
P/EPS 20.82 8.98 26.45 -3.35 -10.81 52.58 -6.08 -
EY 4.80 11.13 3.78 -29.84 -9.25 1.90 -16.44 -
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 1.14 0.50 1.05 0.44 1.00 0.73 1.38 -2.89%
P/EPS 20.15 9.63 30.91 -4.25 -10.93 44.91 -4.82 -
EY 4.96 10.39 3.24 -23.56 -9.15 2.23 -20.74 -
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