[MEDIA] YoY Quarter Result on 30-Sep-2018 [#3]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
21-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -196.1%
YoY- 69.62%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Quarter Result
31/03/23 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 210,839 268,765 265,545 271,800 288,514 316,760 365,368 -7.06%
PBT 14,005 18,854 -25,243 -31,428 -101,795 -112,203 61,162 -17.83%
Tax -8,598 -7,068 -314 582 -3,382 -1,059 -16,062 -7.99%
NP 5,407 11,786 -25,557 -30,846 -105,177 -113,262 45,100 -24.62%
-
NP to SH 3,940 12,430 -24,161 -30,706 -101,085 -109,357 44,163 -27.53%
-
Tax Rate 61.39% 37.49% - - - - 26.26% -
Total Cost 205,432 256,979 291,102 302,646 393,691 430,022 320,268 -5.74%
-
Net Worth 671,398 558,037 711,101 746,041 1,144,795 1,478,772 1,610,987 -11.00%
Dividend
31/03/23 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - 22,183 22,183 -
Div Payout % - - - - - 0.00% 50.23% -
Equity
31/03/23 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 671,398 558,037 711,101 746,041 1,144,795 1,478,772 1,610,987 -11.00%
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
31/03/23 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 2.56% 4.39% -9.62% -11.35% -36.45% -35.76% 12.34% -
ROE 0.59% 2.23% -3.40% -4.12% -8.83% -7.40% 2.74% -
Per Share
31/03/23 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 19.01 24.23 23.94 24.50 26.01 28.56 32.94 -7.06%
EPS 0.36 1.12 -2.18 -2.77 -9.11 -9.86 3.98 -27.40%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
NAPS 0.6053 0.5031 0.6411 0.6726 1.0321 1.3332 1.4524 -11.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/03/23 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 19.28 24.58 24.28 24.86 26.38 28.97 33.41 -7.06%
EPS 0.36 1.14 -2.21 -2.81 -9.24 -10.00 4.04 -27.54%
DPS 0.00 0.00 0.00 0.00 0.00 2.03 2.03 -
NAPS 0.614 0.5103 0.6503 0.6822 1.0469 1.3523 1.4732 -11.00%
Price Multiplier on Financial Quarter End Date
31/03/23 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 31/03/23 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.405 0.175 0.47 0.49 0.805 1.32 1.20 -
P/RPS 2.13 0.72 1.96 2.00 3.09 4.62 3.64 -6.89%
P/EPS 114.02 15.62 -21.58 -17.70 -8.83 -13.39 30.14 19.39%
EY 0.88 6.40 -4.63 -5.65 -11.32 -7.47 3.32 -16.21%
DY 0.00 0.00 0.00 0.00 0.00 1.52 1.67 -
P/NAPS 0.67 0.35 0.73 0.73 0.78 0.99 0.83 -2.81%
Price Multiplier on Announcement Date
31/03/23 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 24/05/23 18/11/20 21/11/19 21/11/18 29/11/17 29/11/16 19/11/15 -
Price 0.42 0.18 0.275 0.41 0.695 1.21 1.34 -
P/RPS 2.21 0.74 1.15 1.67 2.67 4.24 4.07 -7.81%
P/EPS 118.24 16.06 -12.62 -14.81 -7.63 -12.27 33.66 18.22%
EY 0.85 6.23 -7.92 -6.75 -13.11 -8.15 2.97 -15.35%
DY 0.00 0.00 0.00 0.00 0.00 1.65 1.49 -
P/NAPS 0.69 0.36 0.43 0.61 0.67 0.91 0.92 -3.76%

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