ASIA MEDIA GROUP |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.11 MYR | 0.00% |
|
-15.38% | +15.79% |
| 01/05 | MMM, Prisma Outdoor Explore Potential Business Opportunities | MT |
| 01/04 | Asia Media Group Berhad will Change its Name to MMM GROUP BERHAD | CI |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Capitalization 1 | 22.75 | 37.12 | 31.13 | 46.7 | 42.03 |
| Enterprise Value (EV) 1 | 21.4 | 37.44 | 31.24 | 42.72 | 43.15 |
| P/E ratio | -0.86 x | -11.3 x | -27.1 x | 6.12 x | 12.9 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | 1.69 x | 23.2 x | 118 x | 3.96 x | 3.42 x |
| EV / Revenue | 1.59 x | 23.4 x | 119 x | 3.62 x | 3.52 x |
| EV / EBITDA | -0.88 x | - | - | 9.58 x | 8.35 x |
| EV / FCF | -2.46 x | - | - | -5.52 x | 22.9 x |
| FCF Yield | -40.7% | - | - | -18.1% | 4.36% |
| Price to Book | -17.2 x | -9.83 x | -5.66 x | 4.92 x | 3.3 x |
| Nbr of stocks (in thousands) | 2,39,463 | 2,39,463 | 2,39,463 | 3,11,302 | 3,11,302 |
| Reference price 2 | 0.0950 | 0.1550 | 0.1300 | 0.1500 | 0.1350 |
| Announcement Date | 25/10/19 | 31/01/20 | 19/07/21 | 28/07/22 | 31/07/23 |
1MYR in Million2MYR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Net sales 1 | 13.43 | 1.6 | 0.2627 | 11.8 | 12.28 |
| EBITDA 1 | -24.23 | - | - | 4.46 | 5.17 |
| EBIT 1 | -26.59 | -3.271 | -1.123 | 4.368 | 4.836 |
| Operating Margin | -198.01% | -204.47% | -427.52% | 37.01% | 39.4% |
| Earnings before Tax (EBT) 1 | -26.55 | -3.276 | -1.148 | 7.696 | 4.763 |
| Net income 1 | -26.51 | -3.274 | -1.148 | 6.565 | 3.254 |
| Net margin | -197.39% | -204.65% | -436.88% | 55.63% | 26.51% |
| EPS 2 | -0.1107 | -0.0137 | -0.004793 | 0.0245 | 0.0105 |
| Free Cash Flow 1 | -8.713 | - | - | -7.736 | 1.883 |
| FCF margin | -64.88% | - | - | -65.55% | 15.34% |
| FCF Conversion (EBITDA) | - | - | - | - | 36.42% |
| FCF Conversion (Net income) | - | - | - | - | 57.87% |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 25/10/19 | 31/01/20 | 19/07/21 | 28/07/22 | 31/07/23 |
1MYR in Million2MYR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Net Debt 1 | - | 0.33 | 0.11 | - | 1.12 |
| Net Cash position 1 | 1.35 | - | - | 3.97 | - |
| Leverage (Debt/EBITDA) | - | - | - | - | 0.217 x |
| Free Cash Flow 1 | -8.71 | - | - | -7.74 | 1.88 |
| ROE (net income / shareholders' equity) | -227% | - | - | 350% | 29.2% |
| ROA (Net income/ Total Assets) | -113% | - | - | 45.6% | 20.4% |
| Assets 1 | 23.45 | - | - | 14.38 | 15.93 |
| Book Value Per Share 2 | -0.0100 | -0.0200 | -0.0200 | 0.0300 | 0.0400 |
| Cash Flow per Share 2 | 0.0100 | 0 | 0 | 0.0200 | 0 |
| Capex 1 | 0.01 | - | - | 2.56 | 1.01 |
| Capex / Sales | 0.04% | - | - | 21.7% | 8.23% |
| Announcement Date | 25/10/19 | 31/01/20 | 19/07/21 | 28/07/22 | 31/07/23 |
1MYR in Million2MYR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +15.79% | 7.23M | |
| +27.56% | 29.12B | |
| +11.32% | 18.76B | |
| +4.91% | 13.23B | |
| -3.80% | 11.76B | |
| +12.14% | 11.35B | |
| +19.67% | 5.06B | |
| -16.55% | 3.65B | |
| +6.70% | 3.52B | |
| +40.81% | 3.51B |
- Stock Market
- Equities
- MMM Stock
- Financials Asia Media Group
