[MEDIA] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -79.17%
YoY- 14.91%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 252,671 237,157 260,577 247,474 315,901 257,307 292,447 -9.26%
PBT 36,404 13,505 23,207 14,411 47,557 13,715 19,333 52.31%
Tax -9,522 -7,383 -7,586 -9,184 -19,375 -7,144 -6,683 26.53%
NP 26,882 6,122 15,621 5,227 28,182 6,571 12,650 65.06%
-
NP to SH 22,849 7,163 15,817 6,028 28,942 7,628 13,415 42.48%
-
Tax Rate 26.16% 54.67% 32.69% 63.73% 40.74% 52.09% 34.57% -
Total Cost 225,789 231,035 244,956 242,247 287,719 250,736 279,797 -13.28%
-
Net Worth 667,405 644,555 637,345 621,479 632,132 603,182 595,528 7.87%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - 16,637 - - -
Div Payout % - - - - 57.49% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 667,405 644,555 637,345 621,479 632,132 603,182 595,528 7.87%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 10.64% 2.58% 5.99% 2.11% 8.92% 2.55% 4.33% -
ROE 3.42% 1.11% 2.48% 0.97% 4.58% 1.26% 2.25% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 22.78 21.38 23.49 22.31 28.48 23.20 26.37 -9.27%
EPS 2.06 0.65 1.43 0.54 2.61 0.69 1.21 42.44%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.6017 0.5811 0.5746 0.5603 0.5699 0.5438 0.5369 7.87%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 22.78 21.38 23.49 22.31 28.48 23.20 26.37 -9.27%
EPS 2.06 0.65 1.43 0.54 2.61 0.69 1.21 42.44%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.6017 0.5811 0.5746 0.5603 0.5699 0.5438 0.5369 7.87%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.42 0.405 0.39 0.635 0.415 0.49 0.445 -
P/RPS 1.84 1.89 1.66 2.85 1.46 2.11 1.69 5.81%
P/EPS 20.39 62.71 27.35 116.84 15.90 71.25 36.79 -32.45%
EY 4.90 1.59 3.66 0.86 6.29 1.40 2.72 47.89%
DY 0.00 0.00 0.00 0.00 3.61 0.00 0.00 -
P/NAPS 0.70 0.70 0.68 1.13 0.73 0.90 0.83 -10.70%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 29/11/22 24/08/22 30/05/22 23/02/22 25/11/21 26/08/21 -
Price 0.45 0.45 0.485 0.535 0.52 0.495 0.52 -
P/RPS 1.98 2.10 2.06 2.40 1.83 2.13 1.97 0.33%
P/EPS 21.85 69.68 34.01 98.44 19.93 71.98 43.00 -36.24%
EY 4.58 1.44 2.94 1.02 5.02 1.39 2.33 56.72%
DY 0.00 0.00 0.00 0.00 2.88 0.00 0.00 -
P/NAPS 0.75 0.77 0.84 0.95 0.91 0.91 0.97 -15.71%

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