[MEDIA] QoQ Cumulative Quarter Result on 30-Sep-2021

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021
Profit Trend
QoQ- 40.88%
YoY- 170.64%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 508,051 247,474 1,120,188 804,287 546,980 254,533 1,041,565 -38.11%
PBT 37,618 14,411 90,223 42,666 28,951 9,618 -5,787 -
Tax -16,770 -9,184 -38,661 -19,286 -12,142 -5,459 -12,299 23.03%
NP 20,848 5,227 51,562 23,380 16,809 4,159 -18,086 -
-
NP to SH 21,845 6,028 55,231 26,289 18,661 5,246 -18,378 -
-
Tax Rate 44.58% 63.73% 42.85% 45.20% 41.94% 56.76% - -
Total Cost 487,203 242,247 1,068,626 780,907 530,171 250,374 1,059,651 -40.51%
-
Net Worth 637,345 621,479 632,132 603,182 595,528 582,107 576,894 6.88%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 16,637 - - - - -
Div Payout % - - 30.12% - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 637,345 621,479 632,132 603,182 595,528 582,107 576,894 6.88%
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
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 4.10% 2.11% 4.60% 2.91% 3.07% 1.63% -1.74% -
ROE 3.43% 0.97% 8.74% 4.36% 3.13% 0.90% -3.19% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 45.80 22.31 100.99 72.51 49.31 22.95 93.90 -38.11%
EPS 1.97 0.54 4.98 2.37 1.68 0.47 -1.66 -
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.5746 0.5603 0.5699 0.5438 0.5369 0.5248 0.5201 6.88%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 46.46 22.63 102.44 73.55 50.02 23.28 95.25 -38.11%
EPS 2.00 0.55 5.05 2.40 1.71 0.48 -1.68 -
DPS 0.00 0.00 1.52 0.00 0.00 0.00 0.00 -
NAPS 0.5828 0.5683 0.5781 0.5516 0.5446 0.5323 0.5276 6.87%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.39 0.635 0.415 0.49 0.445 0.62 0.285 -
P/RPS 0.85 2.85 0.41 0.68 0.90 2.70 0.30 100.61%
P/EPS 19.80 116.84 8.33 20.67 26.45 131.09 -17.20 -
EY 5.05 0.86 12.00 4.84 3.78 0.76 -5.81 -
DY 0.00 0.00 3.61 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.13 0.73 0.90 0.83 1.18 0.55 15.23%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 30/05/22 23/02/22 25/11/21 26/08/21 27/05/21 25/02/21 -
Price 0.485 0.535 0.52 0.495 0.52 0.655 0.55 -
P/RPS 1.06 2.40 0.51 0.68 1.05 2.85 0.59 47.94%
P/EPS 24.63 98.44 10.44 20.89 30.91 138.49 -33.20 -
EY 4.06 1.02 9.58 4.79 3.24 0.72 -3.01 -
DY 0.00 0.00 2.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.95 0.91 0.91 0.97 1.25 1.06 -14.40%

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