[MEDIA] YoY Cumulative Quarter Result on 30-Jun-2022

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
24-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022
Profit Trend
QoQ- 262.39%
YoY- 17.06%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
30/06/22 30/09/21 31/12/21 31/08/03 30/11/03 31/12/02 31/08/02 CAGR
Revenue 508,051 804,287 1,120,188 259,500 345,316 0 244,361 3.75%
PBT 37,618 42,666 90,223 176,028 178,836 -6 -7,164 -
Tax -16,770 -19,286 -38,661 -13,321 -13,495 0 7,164 -
NP 20,848 23,380 51,562 162,707 165,341 -6 0 -
-
NP to SH 21,845 26,289 55,231 162,707 165,341 -6 -16,898 -
-
Tax Rate 44.58% 45.20% 42.85% 7.57% 7.55% - - -
Total Cost 487,203 780,907 1,068,626 96,793 179,975 6 244,361 3.53%
-
Net Worth 637,345 603,182 632,132 329,848 306,891 294 -395,195 -
Dividend
30/06/22 30/09/21 31/12/21 31/08/03 30/11/03 31/12/02 31/08/02 CAGR
Div - - 16,637 - - - - -
Div Payout % - - 30.12% - - - - -
Equity
30/06/22 30/09/21 31/12/21 31/08/03 30/11/03 31/12/02 31/08/02 CAGR
Net Worth 637,345 603,182 632,132 329,848 306,891 294 -395,195 -
NOSH 1,109,190 1,109,190 1,109,190 540,734 540,683 301 170,342 9.90%
Ratio Analysis
30/06/22 30/09/21 31/12/21 31/08/03 30/11/03 31/12/02 31/08/02 CAGR
NP Margin 4.10% 2.91% 4.60% 62.70% 47.88% 0.00% 0.00% -
ROE 3.43% 4.36% 8.74% 49.33% 53.88% -2.03% 0.00% -
Per Share
30/06/22 30/09/21 31/12/21 31/08/03 30/11/03 31/12/02 31/08/02 CAGR
RPS 45.80 72.51 100.99 47.99 63.87 0.00 143.45 -5.59%
EPS 1.97 2.37 4.98 30.09 30.58 -1.99 -9.92 -
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.5746 0.5438 0.5699 0.61 0.5676 0.9782 -2.32 -
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/22 30/09/21 31/12/21 31/08/03 30/11/03 31/12/02 31/08/02 CAGR
RPS 46.46 73.55 102.44 23.73 31.58 0.00 22.35 3.75%
EPS 2.00 2.40 5.05 14.88 15.12 0.00 -1.55 -
DPS 0.00 0.00 1.52 0.00 0.00 0.00 0.00 -
NAPS 0.5828 0.5516 0.5781 0.3016 0.2806 0.0003 -0.3614 -
Price Multiplier on Financial Quarter End Date
30/06/22 30/09/21 31/12/21 31/08/03 30/11/03 31/12/02 31/08/02 CAGR
Date 30/06/22 30/09/21 31/12/21 29/08/03 28/11/03 31/12/02 30/08/02 -
Price 0.39 0.49 0.415 0.22 1.47 0.59 0.75 -
P/RPS 0.85 0.68 0.41 0.46 2.30 0.00 0.00 -
P/EPS 19.80 20.67 8.33 0.73 4.81 -29.65 -21,292.84 -
EY 5.05 4.84 12.00 136.77 20.80 -3.37 0.00 -
DY 0.00 0.00 3.61 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.90 0.73 0.36 2.59 0.60 0.77 -0.62%
Price Multiplier on Announcement Date
30/06/22 30/09/21 31/12/21 31/08/03 30/11/03 31/12/02 31/08/02 CAGR
Date 24/08/22 25/11/21 23/02/22 16/10/03 29/01/04 - 31/10/02 -
Price 0.485 0.495 0.52 0.22 1.71 0.00 0.77 -
P/RPS 1.06 0.68 0.51 0.46 2.68 0.00 0.00 -
P/EPS 24.63 20.89 10.44 0.73 5.59 0.00 -21,860.65 -
EY 4.06 4.79 9.58 136.77 17.88 0.00 0.00 -
DY 0.00 0.00 2.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.91 0.91 0.36 3.01 0.00 0.79 0.30%

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