[MEDIA] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -126.82%
YoY- -141.89%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,092,313 1,201,027 1,208,117 1,337,491 1,445,275 1,570,764 1,749,114 -7.54%
PBT 9,047 -350,516 -281,597 -5,304 103,547 228,796 301,758 -44.24%
Tax -7,073 -56,369 -1,461 -34,387 -26,843 -58,195 -75,656 -32.61%
NP 1,974 -406,885 -283,058 -39,691 76,704 170,601 226,102 -54.60%
-
NP to SH 5,808 -398,732 -267,463 -32,466 77,496 168,461 223,890 -45.57%
-
Tax Rate 78.18% - - - 25.92% 25.44% 25.07% -
Total Cost 1,090,339 1,607,912 1,491,175 1,377,182 1,368,571 1,400,163 1,523,012 -5.41%
-
Net Worth 711,101 746,041 1,144,795 1,478,772 1,610,987 1,647,072 1,611,581 -12.74%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - 44,367 99,827 110,691 153,649 108,036 -
Div Payout % - - 0.00% 0.00% 142.84% 91.21% 48.25% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 711,101 746,041 1,144,795 1,478,772 1,610,987 1,647,072 1,611,581 -12.74%
NOSH 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 1,104,083 1,091,340 0.27%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 0.18% -33.88% -23.43% -2.97% 5.31% 10.86% 12.93% -
ROE 0.82% -53.45% -23.36% -2.20% 4.81% 10.23% 13.89% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 98.48 108.28 108.92 120.58 130.30 142.27 160.27 -7.79%
EPS 0.52 -35.95 -24.11 -2.93 6.99 15.26 20.52 -45.78%
DPS 0.00 0.00 4.00 9.00 10.00 14.00 10.00 -
NAPS 0.6411 0.6726 1.0321 1.3332 1.4524 1.4918 1.4767 -12.97%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 99.89 109.83 110.48 122.31 132.17 143.64 159.95 -7.54%
EPS 0.53 -36.46 -24.46 -2.97 7.09 15.41 20.47 -45.59%
DPS 0.00 0.00 4.06 9.13 10.12 14.05 9.88 -
NAPS 0.6503 0.6822 1.0469 1.3523 1.4732 1.5062 1.4737 -12.74%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.47 0.49 0.805 1.32 1.20 2.23 2.71 -
P/RPS 0.48 0.45 0.74 1.09 0.92 1.57 1.69 -18.91%
P/EPS 89.76 -1.36 -3.34 -45.10 17.18 14.62 13.21 37.60%
EY 1.11 -73.36 -29.95 -2.22 5.82 6.84 7.57 -27.37%
DY 0.00 0.00 4.97 6.82 8.33 6.28 3.69 -
P/NAPS 0.73 0.73 0.78 0.99 0.83 1.49 1.84 -14.27%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 21/11/18 29/11/17 29/11/16 19/11/15 06/11/14 18/11/13 -
Price 0.275 0.41 0.695 1.21 1.34 1.91 2.67 -
P/RPS 0.28 0.38 0.64 1.00 1.03 1.34 1.67 -25.73%
P/EPS 52.52 -1.14 -2.88 -41.34 19.18 12.52 13.01 26.17%
EY 1.90 -87.68 -34.70 -2.42 5.21 7.99 7.68 -20.75%
DY 0.00 0.00 5.76 7.44 7.46 7.33 3.75 -
P/NAPS 0.43 0.61 0.67 0.91 0.92 1.28 1.81 -21.29%

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