[MEDIA] QoQ Cumulative Quarter 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- -242.14%
YoY- -160.0%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 600,969 272,200 1,289,008 970,374 653,614 304,063 1,427,693 -43.86%
PBT -174,963 -39,360 -65,909 -61,070 51,133 21,292 200,068 -
Tax -4,784 -2,001 -3,874 -10,579 -9,520 -4,052 -61,360 -81.77%
NP -179,747 -41,361 -69,783 -71,649 41,613 17,240 138,708 -
-
NP to SH -171,374 -38,465 -59,198 -64,194 45,163 17,246 138,717 -
-
Tax Rate - - - - 18.62% 19.03% 30.67% -
Total Cost 780,716 313,561 1,358,791 1,042,023 612,001 286,823 1,288,985 -28.43%
-
Net Worth 1,245,842 1,423,091 1,461,580 1,478,772 1,610,322 1,637,941 1,620,637 -16.09%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 88,735 44,367 22,183 - 110,919 -
Div Payout % - - 0.00% 0.00% 49.12% - 79.96% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,245,842 1,423,091 1,461,580 1,478,772 1,610,322 1,637,941 1,620,637 -16.09%
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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -29.91% -15.20% -5.41% -7.38% 6.37% 5.67% 9.72% -
ROE -13.76% -2.70% -4.05% -4.34% 2.80% 1.05% 8.56% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 54.18 24.54 116.21 87.48 58.93 27.41 128.71 -43.86%
EPS -15.45 -3.47 -5.34 -5.79 4.07 1.55 12.51 -
DPS 0.00 0.00 8.00 4.00 2.00 0.00 10.00 -
NAPS 1.1232 1.283 1.3177 1.3332 1.4518 1.4767 1.4611 -16.09%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 54.96 24.89 117.88 88.74 59.77 27.81 130.56 -43.86%
EPS -15.67 -3.52 -5.41 -5.87 4.13 1.58 12.69 -
DPS 0.00 0.00 8.11 4.06 2.03 0.00 10.14 -
NAPS 1.1393 1.3014 1.3366 1.3523 1.4726 1.4978 1.482 -16.09%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.94 1.15 1.15 1.32 1.38 1.46 1.27 -
P/RPS 1.73 4.69 0.99 1.51 2.34 5.33 0.99 45.12%
P/EPS -6.08 -33.16 -21.55 -22.81 33.89 93.90 10.16 -
EY -16.44 -3.02 -4.64 -4.38 2.95 1.06 9.85 -
DY 0.00 0.00 6.96 3.03 1.45 0.00 7.87 -
P/NAPS 0.84 0.90 0.87 0.99 0.95 0.99 0.87 -2.31%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 14/08/17 29/05/17 23/02/17 29/11/16 11/08/16 12/05/16 26/02/16 -
Price 0.745 1.11 1.05 1.21 1.47 1.42 1.32 -
P/RPS 1.38 4.52 0.90 1.38 2.49 5.18 1.03 21.55%
P/EPS -4.82 -32.01 -19.67 -20.91 36.10 91.33 10.55 -
EY -20.74 -3.12 -5.08 -4.78 2.77 1.09 9.47 -
DY 0.00 0.00 7.62 3.31 1.36 0.00 7.58 -
P/NAPS 0.66 0.87 0.80 0.91 1.01 0.96 0.90 -18.69%

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