[MEDIA] YoY Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 83.39%
YoY- 26.9%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
30/09/22 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 745,208 247,474 254,533 238,436 239,102 280,666 272,200 20.07%
PBT 51,123 14,411 9,618 -28,657 -40,861 -22,545 -39,360 -
Tax -24,153 -9,184 -5,459 -1,315 -1,960 -454 -2,001 57.22%
NP 26,970 5,227 4,159 -29,972 -42,821 -22,999 -41,361 -
-
NP to SH 29,008 6,028 5,246 -29,540 -40,409 -21,826 -38,465 -
-
Tax Rate 47.24% 63.73% 56.76% - - - - -
Total Cost 718,238 242,247 250,374 268,408 281,923 303,665 313,561 16.25%
-
Net Worth 644,555 621,479 582,107 569,130 739,053 744,821 1,423,091 -13.40%
Dividend
30/09/22 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 644,555 621,479 582,107 569,130 739,053 744,821 1,423,091 -13.40%
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
30/09/22 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 3.62% 2.11% 1.63% -12.57% -17.91% -8.19% -15.20% -
ROE 4.50% 0.97% 0.90% -5.19% -5.47% -2.93% -2.70% -
Per Share
30/09/22 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 67.18 22.31 22.95 21.50 21.56 25.30 24.54 20.07%
EPS 2.62 0.54 0.47 -2.66 -3.64 -1.97 -3.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5811 0.5603 0.5248 0.5131 0.6663 0.6715 1.283 -13.40%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/22 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 68.15 22.63 23.28 21.80 21.87 25.67 24.89 20.08%
EPS 2.65 0.55 0.48 -2.70 -3.70 -2.00 -3.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5894 0.5683 0.5323 0.5205 0.6758 0.6811 1.3014 -13.40%
Price Multiplier on Financial Quarter End Date
30/09/22 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/09/22 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.405 0.635 0.62 0.135 0.48 0.38 1.15 -
P/RPS 0.60 2.85 2.70 0.63 2.23 1.50 4.69 -31.17%
P/EPS 15.49 116.84 131.09 -5.07 -13.18 -19.31 -33.16 -
EY 6.46 0.86 0.76 -19.73 -7.59 -5.18 -3.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.13 1.18 0.26 0.72 0.57 0.90 -4.46%
Price Multiplier on Announcement Date
30/09/22 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/11/22 30/05/22 27/05/21 21/05/20 30/05/19 24/05/18 29/05/17 -
Price 0.45 0.535 0.655 0.155 0.38 0.36 1.11 -
P/RPS 0.67 2.40 2.85 0.72 1.76 1.42 4.52 -29.30%
P/EPS 17.21 98.44 138.49 -5.82 -10.43 -18.30 -32.01 -
EY 5.81 1.02 0.72 -17.18 -9.59 -5.47 -3.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.95 1.25 0.30 0.57 0.54 0.87 -2.19%

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