[MEDIA] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -151.02%
YoY- -85.14%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 304,625 265,545 296,767 239,102 290,899 271,800 342,372 -7.47%
PBT -99,662 -25,243 -7,235 -40,861 82,386 -31,428 32,227 -
Tax -6,665 -314 -3,548 -1,960 -1,251 582 -526 441.00%
NP -106,327 -25,557 -10,783 -42,821 81,135 -30,846 31,701 -
-
NP to SH -104,455 -24,161 -8,825 -40,409 79,203 -30,706 31,952 -
-
Tax Rate - - - - 1.52% - 1.63% -
Total Cost 410,952 291,102 307,550 281,923 209,764 302,646 310,671 20.44%
-
Net Worth 598,080 711,101 730,296 739,053 808,599 746,041 776,765 -15.95%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 598,080 711,101 730,296 739,053 808,599 746,041 776,765 -15.95%
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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -34.90% -9.62% -3.63% -17.91% 27.89% -11.35% 9.26% -
ROE -17.47% -3.40% -1.21% -5.47% 9.80% -4.12% 4.11% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 27.46 23.94 26.76 21.56 26.23 24.50 30.87 -7.48%
EPS -9.42 -2.18 -0.80 -3.64 7.14 -2.77 2.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5392 0.6411 0.6584 0.6663 0.729 0.6726 0.7003 -15.95%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 27.86 24.28 27.14 21.87 26.60 24.86 31.31 -7.46%
EPS -9.55 -2.21 -0.81 -3.70 7.24 -2.81 2.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5469 0.6503 0.6678 0.6758 0.7394 0.6822 0.7103 -15.95%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.28 0.47 0.48 0.48 0.345 0.49 0.48 -
P/RPS 1.02 1.96 1.79 2.23 1.32 2.00 1.56 -24.60%
P/EPS -2.97 -21.58 -60.33 -13.18 4.83 -17.70 16.66 -
EY -33.63 -4.63 -1.66 -7.59 20.70 -5.65 6.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.73 0.73 0.72 0.47 0.73 0.69 -17.14%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 21/11/19 22/08/19 30/05/19 27/02/19 21/11/18 30/08/18 -
Price 0.18 0.275 0.485 0.38 0.475 0.41 0.41 -
P/RPS 0.66 1.15 1.81 1.76 1.81 1.67 1.33 -37.24%
P/EPS -1.91 -12.62 -60.96 -10.43 6.65 -14.81 14.23 -
EY -52.32 -7.92 -1.64 -9.59 15.03 -6.75 7.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.43 0.74 0.57 0.65 0.61 0.59 -32.04%

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