[MEDIA] YoY Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 96.65%
YoY- 43.26%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 254,533 238,436 239,102 280,666 272,200 304,063 329,389 -4.20%
PBT 9,618 -28,657 -40,861 -22,545 -39,360 21,292 25,805 -15.15%
Tax -5,459 -1,315 -1,960 -454 -2,001 -4,052 -6,454 -2.74%
NP 4,159 -29,972 -42,821 -22,999 -41,361 17,240 19,351 -22.58%
-
NP to SH 5,246 -29,540 -40,409 -21,826 -38,465 17,246 18,883 -19.20%
-
Tax Rate 56.76% - - - - 19.03% 25.01% -
Total Cost 250,374 268,408 281,923 303,665 313,561 286,823 310,038 -3.49%
-
Net Worth 582,107 569,130 739,053 744,821 1,423,091 1,637,941 1,611,653 -15.59%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 582,107 569,130 739,053 744,821 1,423,091 1,637,941 1,611,653 -15.59%
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
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 1.63% -12.57% -17.91% -8.19% -15.20% 5.67% 5.87% -
ROE 0.90% -5.19% -5.47% -2.93% -2.70% 1.05% 1.17% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 22.95 21.50 21.56 25.30 24.54 27.41 29.70 -4.20%
EPS 0.47 -2.66 -3.64 -1.97 -3.47 1.55 1.70 -19.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5248 0.5131 0.6663 0.6715 1.283 1.4767 1.453 -15.59%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 23.28 21.80 21.87 25.67 24.89 27.81 30.12 -4.19%
EPS 0.48 -2.70 -3.70 -2.00 -3.52 1.58 1.73 -19.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5323 0.5205 0.6758 0.6811 1.3014 1.4978 1.4738 -15.59%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.62 0.135 0.48 0.38 1.15 1.46 1.70 -
P/RPS 2.70 0.63 2.23 1.50 4.69 5.33 5.72 -11.75%
P/EPS 131.09 -5.07 -13.18 -19.31 -33.16 93.90 99.86 4.63%
EY 0.76 -19.73 -7.59 -5.18 -3.02 1.06 1.00 -4.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.26 0.72 0.57 0.90 0.99 1.17 0.14%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 21/05/20 30/05/19 24/05/18 29/05/17 12/05/16 14/05/15 -
Price 0.655 0.155 0.38 0.36 1.11 1.42 1.67 -
P/RPS 2.85 0.72 1.76 1.42 4.52 5.18 5.62 -10.69%
P/EPS 138.49 -5.82 -10.43 -18.30 -32.01 91.33 98.10 5.90%
EY 0.72 -17.18 -9.59 -5.47 -3.12 1.09 1.02 -5.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.30 0.57 0.54 0.87 0.96 1.15 1.39%

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