[MEDIA] YoY Quarter Result on 30-Jun-2018 [#2]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 246.39%
YoY- 124.04%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 292,447 236,278 296,767 342,372 328,769 349,551 365,819 -3.65%
PBT 19,333 -17,116 -7,235 32,227 -135,603 29,841 57,336 -16.55%
Tax -6,683 -917 -3,548 -526 -2,783 -5,468 -15,036 -12.63%
NP 12,650 -18,033 -10,783 31,701 -138,386 24,373 42,300 -18.20%
-
NP to SH 13,415 -20,105 -8,825 31,952 -132,909 27,917 43,944 -17.92%
-
Tax Rate 34.57% - - 1.63% - 18.32% 26.22% -
Total Cost 279,797 254,311 307,550 310,671 467,155 325,178 323,519 -2.38%
-
Net Worth 595,528 549,049 730,296 776,765 1,245,842 1,610,322 1,600,117 -15.17%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - 22,183 33,275 -
Div Payout % - - - - - 79.46% 75.72% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 595,528 549,049 730,296 776,765 1,245,842 1,610,322 1,600,117 -15.17%
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
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 4.33% -7.63% -3.63% 9.26% -42.09% 6.97% 11.56% -
ROE 2.25% -3.66% -1.21% 4.11% -10.67% 1.73% 2.75% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 26.37 21.30 26.76 30.87 29.64 31.51 32.98 -3.65%
EPS 1.21 -1.81 -0.80 2.88 -11.98 2.52 3.96 -17.91%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 3.00 -
NAPS 0.5369 0.495 0.6584 0.7003 1.1232 1.4518 1.4426 -15.17%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 26.74 21.61 27.14 31.31 30.06 31.97 33.45 -3.65%
EPS 1.23 -1.84 -0.81 2.92 -12.15 2.55 4.02 -17.89%
DPS 0.00 0.00 0.00 0.00 0.00 2.03 3.04 -
NAPS 0.5446 0.5021 0.6678 0.7103 1.1393 1.4726 1.4633 -15.17%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.445 0.15 0.48 0.48 0.94 1.38 1.46 -
P/RPS 1.69 0.70 1.79 1.56 3.17 4.38 4.43 -14.82%
P/EPS 36.79 -8.28 -60.33 16.66 -7.84 54.83 36.85 -0.02%
EY 2.72 -12.08 -1.66 6.00 -12.75 1.82 2.71 0.06%
DY 0.00 0.00 0.00 0.00 0.00 1.45 2.05 -
P/NAPS 0.83 0.30 0.73 0.69 0.84 0.95 1.01 -3.21%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 27/08/20 22/08/19 30/08/18 14/08/17 11/08/16 13/08/15 -
Price 0.52 0.19 0.485 0.41 0.745 1.47 1.14 -
P/RPS 1.97 0.89 1.81 1.33 2.51 4.66 3.46 -8.95%
P/EPS 43.00 -10.48 -60.96 14.23 -6.22 58.41 28.77 6.92%
EY 2.33 -9.54 -1.64 7.03 -16.08 1.71 3.48 -6.46%
DY 0.00 0.00 0.00 0.00 0.00 1.36 2.63 -
P/NAPS 0.97 0.38 0.74 0.59 0.66 1.01 0.79 3.47%

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