Media Prima Bhd
KLSE:MEDIA
Income Statement
Earnings Waterfall
Media Prima Bhd
Revenue
|
871.5m
MYR
|
Operating Expenses
|
-804.1m
MYR
|
Operating Income
|
67.4m
MYR
|
Other Expenses
|
-29.9m
MYR
|
Net Income
|
37.5m
MYR
|
Income Statement
Media Prima Bhd
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 723
N/A
|
1 711
-1%
|
1 634
-5%
|
1 574
-4%
|
1 507
-4%
|
1 482
-2%
|
1 460
-2%
|
1 445
-1%
|
1 428
-1%
|
1 402
-2%
|
1 386
-1%
|
1 338
-4%
|
1 289
-4%
|
1 257
-2%
|
1 236
-2%
|
1 208
-2%
|
1 199
-1%
|
1 207
+1%
|
1 221
+1%
|
1 204
-1%
|
1 186
-2%
|
1 144
-4%
|
1 099
-4%
|
1 092
-1%
|
1 106
+1%
|
1 105
0%
|
1 045
-5%
|
1 048
+0%
|
1 042
-1%
|
1 058
+2%
|
1 114
+5%
|
1 102
-1%
|
1 120
+2%
|
1 113
-1%
|
1 081
-3%
|
1 061
-2%
|
998
-6%
|
961
-4%
|
1 432
+49%
|
900
-37%
|
871
-3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(134)
|
0
|
0
|
0
|
(113)
|
0
|
0
|
0
|
(113)
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
(91)
|
0
|
0
|
0
|
(143)
|
0
|
0
|
0
|
(157)
|
0
|
0
|
0
|
(213)
|
0
|
0
|
0
|
(189)
|
0
|
0
|
0
|
0
|
0
|
(142)
|
0
|
0
|
|
Gross Profit |
1 590
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 394
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 315
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 247
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 108
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 042
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
949
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
829
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
932
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 290
N/A
|
0
N/A
|
0
N/A
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 297)
|
(1 419)
|
(1 375)
|
(1 343)
|
(1 266)
|
(1 375)
|
(1 341)
|
(1 320)
|
(1 106)
|
(1 200)
|
(1 213)
|
(1 237)
|
(1 213)
|
(1 236)
|
(1 235)
|
(1 247)
|
(1 324)
|
(1 535)
|
(1 571)
|
(1 536)
|
(959)
|
(1 287)
|
(1 236)
|
(1 220)
|
(1 073)
|
(1 263)
|
(1 205)
|
(1 167)
|
(826)
|
(1 016)
|
(1 036)
|
(1 031)
|
(816)
|
(1 008)
|
(973)
|
(951)
|
(900)
|
(864)
|
(1 161)
|
(814)
|
(804)
|
|
Selling, General & Administrative |
(931)
|
(3)
|
(3)
|
(2)
|
(915)
|
(2)
|
(1)
|
(2)
|
(775)
|
(2)
|
(2)
|
(3)
|
(689)
|
(3)
|
0
|
0
|
(804)
|
(1)
|
(17)
|
(16)
|
(653)
|
(18)
|
(4)
|
(4)
|
(618)
|
0
|
0
|
0
|
(460)
|
0
|
0
|
0
|
(427)
|
0
|
0
|
0
|
0
|
0
|
(582)
|
0
|
0
|
|
Depreciation & Amortization |
(297)
|
(75)
|
(75)
|
(75)
|
(291)
|
(76)
|
(76)
|
(77)
|
(286)
|
(77)
|
(79)
|
(82)
|
(300)
|
(301)
|
(299)
|
(297)
|
(287)
|
(280)
|
(272)
|
(265)
|
(243)
|
(81)
|
(91)
|
(121)
|
(255)
|
(127)
|
(126)
|
(107)
|
(208)
|
(109)
|
(101)
|
(92)
|
(186)
|
(180)
|
(180)
|
(179)
|
(81)
|
(80)
|
(323)
|
(282)
|
(279)
|
|
Other Operating Expenses |
(68)
|
(1 341)
|
(1 298)
|
(1 266)
|
(60)
|
(1 297)
|
(1 264)
|
(1 242)
|
(46)
|
(1 121)
|
(1 132)
|
(1 152)
|
(224)
|
(933)
|
(934)
|
(950)
|
(233)
|
(1 255)
|
(1 283)
|
(1 255)
|
(62)
|
(1 188)
|
(1 141)
|
(1 095)
|
(200)
|
(1 135)
|
(1 079)
|
(1 060)
|
(158)
|
(908)
|
(935)
|
(940)
|
(203)
|
(828)
|
(793)
|
(772)
|
(819)
|
(784)
|
(256)
|
(531)
|
(525)
|
|
Operating Income |
293
N/A
|
293
0%
|
258
-12%
|
231
-11%
|
128
-45%
|
108
-16%
|
119
+10%
|
125
+5%
|
208
+67%
|
202
-3%
|
173
-15%
|
101
-42%
|
34
-66%
|
21
-38%
|
1
-94%
|
(39)
N/A
|
(216)
-453%
|
(328)
-52%
|
(350)
-7%
|
(332)
+5%
|
84
N/A
|
(143)
N/A
|
(138)
+4%
|
(128)
+7%
|
(125)
+3%
|
(158)
-27%
|
(160)
-1%
|
(119)
+26%
|
2
N/A
|
42
+1 704%
|
78
+87%
|
71
-9%
|
116
+63%
|
105
-9%
|
109
+3%
|
110
+1%
|
98
-11%
|
97
-1%
|
129
+33%
|
87
-33%
|
67
-23%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(3)
|
(3)
|
(1)
|
(2)
|
(29)
|
(17)
|
(19)
|
(22)
|
(10)
|
(7)
|
(5)
|
(1)
|
(23)
|
(15)
|
(19)
|
(22)
|
(10)
|
(12)
|
32
|
31
|
(13)
|
34
|
(9)
|
(11)
|
(9)
|
(9)
|
(11)
|
(8)
|
(8)
|
(9)
|
(9)
|
(7)
|
(10)
|
(11)
|
(10)
|
(11)
|
(11)
|
(10)
|
(14)
|
(7)
|
(6)
|
|
Non-Reccuring Items |
(0)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
(105)
|
(76)
|
(132)
|
(274)
|
(221)
|
(379)
|
(249)
|
(103)
|
(50)
|
(9)
|
152
|
149
|
148
|
(40)
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
290
N/A
|
290
0%
|
258
-11%
|
229
-11%
|
101
-56%
|
91
-10%
|
99
+9%
|
104
+4%
|
200
+93%
|
196
-2%
|
168
-14%
|
(5)
N/A
|
(66)
-1 144%
|
(127)
-92%
|
(292)
-131%
|
(282)
+4%
|
(606)
-115%
|
(589)
+3%
|
(421)
+29%
|
(351)
+17%
|
61
N/A
|
42
-30%
|
3
-93%
|
9
+214%
|
(173)
N/A
|
(161)
+7%
|
(171)
-6%
|
(127)
+26%
|
(6)
+95%
|
33
N/A
|
69
+112%
|
64
-8%
|
90
+42%
|
95
+5%
|
99
+4%
|
99
0%
|
88
-11%
|
87
0%
|
114
+31%
|
80
-29%
|
62
-23%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(74)
|
(74)
|
(65)
|
(58)
|
(25)
|
(23)
|
(25)
|
(27)
|
(61)
|
(59)
|
(50)
|
(35)
|
(4)
|
(2)
|
1
|
(2)
|
(64)
|
(63)
|
(60)
|
(56)
|
(2)
|
(3)
|
(6)
|
(7)
|
(12)
|
(12)
|
(9)
|
(16)
|
(12)
|
(17)
|
(22)
|
(22)
|
(39)
|
(42)
|
(43)
|
(44)
|
(34)
|
(33)
|
(47)
|
(26)
|
(22)
|
|
Income from Continuing Operations |
216
|
216
|
192
|
171
|
77
|
69
|
74
|
77
|
139
|
137
|
119
|
(40)
|
(70)
|
(128)
|
(291)
|
(283)
|
(670)
|
(651)
|
(481)
|
(407)
|
59
|
39
|
(3)
|
2
|
(185)
|
(173)
|
(180)
|
(143)
|
(18)
|
16
|
47
|
42
|
52
|
53
|
56
|
55
|
54
|
54
|
67
|
54
|
39
|
|
Income to Minority Interest |
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
1
|
1
|
0
|
1
|
2
|
7
|
11
|
13
|
15
|
16
|
19
|
17
|
12
|
8
|
(0)
|
1
|
3
|
4
|
8
|
6
|
2
|
1
|
(0)
|
0
|
3
|
4
|
4
|
4
|
3
|
3
|
(2)
|
(4)
|
(3)
|
(5)
|
(2)
|
|
Net Income (Common) |
214
N/A
|
214
0%
|
190
-11%
|
168
-11%
|
76
-55%
|
67
-11%
|
76
+12%
|
78
+3%
|
139
+79%
|
137
-1%
|
121
-12%
|
(33)
N/A
|
(59)
-82%
|
(115)
-94%
|
(276)
-140%
|
(268)
+3%
|
(651)
-143%
|
(634)
+3%
|
(469)
+26%
|
(399)
+15%
|
59
N/A
|
40
-32%
|
(1)
N/A
|
6
N/A
|
(178)
N/A
|
(167)
+6%
|
(178)
-7%
|
(142)
+21%
|
(18)
+87%
|
16
N/A
|
50
+206%
|
45
-10%
|
55
+23%
|
56
+1%
|
58
+4%
|
58
-1%
|
52
-11%
|
50
-4%
|
65
+30%
|
50
-23%
|
38
-24%
|
|
EPS (Diluted) |
0.2
N/A
|
0.19
-5%
|
0.17
-11%
|
0.15
-12%
|
0.07
-53%
|
0.06
-14%
|
0.07
+17%
|
0.07
N/A
|
0.13
+86%
|
0.13
N/A
|
0.12
-8%
|
-0.02
N/A
|
-0.05
-150%
|
-0.1
-100%
|
-0.25
-150%
|
-0.24
+4%
|
-0.59
-146%
|
-0.57
+3%
|
-0.42
+26%
|
-0.36
+14%
|
0.05
N/A
|
0.03
-40%
|
-0.01
N/A
|
0
N/A
|
-0.16
N/A
|
-0.15
+6%
|
-0.16
-7%
|
-0.13
+19%
|
-0.02
+85%
|
0.01
N/A
|
0.04
+300%
|
0.04
N/A
|
0.05
+25%
|
0.06
+20%
|
0.06
N/A
|
0.06
N/A
|
0.05
-17%
|
0.04
-20%
|
0.06
+50%
|
0.04
-33%
|
0.03
-25%
|