[MEDIA] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 214.18%
YoY- 117.76%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,120,188 1,072,382 1,093,960 1,018,132 1,041,565 991,305 949,428 11.62%
PBT 90,223 56,888 57,902 38,472 -5,787 -35,892 -91,546 -
Tax -38,661 -25,714 -24,284 -21,836 -12,299 -12,400 -4,464 320.07%
NP 51,562 31,173 33,618 16,636 -18,086 -48,292 -96,010 -
-
NP to SH 55,231 35,052 37,322 20,984 -18,378 -49,620 -99,290 -
-
Tax Rate 42.85% 45.20% 41.94% 56.76% - - - -
Total Cost 1,068,626 1,041,209 1,060,342 1,001,496 1,059,651 1,039,597 1,045,438 1.46%
-
Net Worth 632,132 603,182 595,528 582,107 576,894 558,037 549,049 9.82%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 16,637 - - - - - - -
Div Payout % 30.12% - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 632,132 603,182 595,528 582,107 576,894 558,037 549,049 9.82%
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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 4.60% 2.91% 3.07% 1.63% -1.74% -4.87% -10.11% -
ROE 8.74% 5.81% 6.27% 3.60% -3.19% -8.89% -18.08% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 100.99 96.68 98.63 91.79 93.90 89.37 85.60 11.61%
EPS 4.98 3.16 3.36 1.88 -1.66 -4.48 -8.96 -
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5699 0.5438 0.5369 0.5248 0.5201 0.5031 0.495 9.82%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 100.99 96.68 98.63 91.79 93.90 89.37 85.60 11.61%
EPS 4.98 3.16 3.36 1.89 -1.66 -4.47 -8.96 -
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5699 0.5438 0.5369 0.5248 0.5201 0.5031 0.495 9.82%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.415 0.49 0.445 0.62 0.285 0.175 0.15 -
P/RPS 0.41 0.51 0.45 0.68 0.30 0.20 0.18 72.85%
P/EPS 8.33 15.51 13.23 32.77 -17.20 -3.91 -1.68 -
EY 12.00 6.45 7.56 3.05 -5.81 -25.56 -59.68 -
DY 3.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.90 0.83 1.18 0.55 0.35 0.30 80.61%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 25/11/21 26/08/21 27/05/21 25/02/21 18/11/20 27/08/20 -
Price 0.52 0.495 0.52 0.655 0.55 0.18 0.19 -
P/RPS 0.51 0.51 0.53 0.71 0.59 0.20 0.22 74.89%
P/EPS 10.44 15.66 15.45 34.62 -33.20 -4.02 -2.12 -
EY 9.58 6.38 6.47 2.89 -3.01 -24.85 -47.11 -
DY 2.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.91 0.97 1.25 1.06 0.36 0.38 78.70%

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