[MEDIA] YoY 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- 155.72%
YoY- 166.72%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 223,773 252,671 292,447 236,278 296,767 342,372 328,769 -5.74%
PBT 17,832 36,404 19,333 -17,116 -7,235 32,227 -135,603 -
Tax -5,737 -9,522 -6,683 -917 -3,548 -526 -2,783 11.75%
NP 12,095 26,882 12,650 -18,033 -10,783 31,701 -138,386 -
-
NP to SH 10,713 22,849 13,415 -20,105 -8,825 31,952 -132,909 -
-
Tax Rate 32.17% 26.16% 34.57% - - 1.63% - -
Total Cost 211,678 225,789 279,797 254,311 307,550 310,671 467,155 -11.45%
-
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 5.41% 10.64% 4.33% -7.63% -3.63% 9.26% -42.09% -
ROE 1.56% 3.42% 2.25% -3.66% -1.21% 4.11% -10.67% -
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 20.17 22.78 26.37 21.30 26.76 30.87 29.64 -5.74%
EPS 0.97 2.06 1.21 -1.81 -0.80 2.88 -11.98 -
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 20.46 23.11 26.74 21.61 27.14 31.31 30.06 -5.74%
EPS 0.98 2.09 1.23 -1.84 -0.81 2.92 -12.15 -
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 2.30 1.84 1.69 0.70 1.79 1.56 3.17 -4.81%
P/EPS 48.15 20.39 36.79 -8.28 -60.33 16.66 -7.84 -
EY 2.08 4.90 2.72 -12.08 -1.66 6.00 -12.75 -
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 2.23 1.98 1.97 0.89 1.81 1.33 2.51 -1.80%
P/EPS 46.59 21.85 43.00 -10.48 -60.96 14.23 -6.22 -
EY 2.15 4.58 2.33 -9.54 -1.64 7.03 -16.08 -
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