Media Prima Berhad (KLSE:MEDIA)

Media Prima Berhad Income Statement

Financials in millions MYR. Fiscal year is July - June.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Dec 31, 2022	Dec 31, 2021
Operating Revenue	857.01	844.02	954.49	997.88	1,120
Other Revenue	13.01	18.78	22.09	-	5.85
Revenue	870.01	862.8	976.58	997.88	1,126
Revenue Growth (YoY)	0.84%	-11.65%	-2.13%	-11.38%	8.11%
Cost of Revenue	502.65	469.53	540.25	838.02	693.22
Gross Profit	367.36	393.27	436.33	159.86	432.82
Selling, General & Admin	17.84	20.42	22.19	-	23.35
Amortization of Goodwill & Intangibles	118.46	104.24	133.84	1	93.41
Other Operating Expenses	114.19	113.44	119.95	-18.79	116.88
Operating Expenses	324.09	310.46	356.62	61.83	323.09
Operating Income	43.27	82.82	79.71	98.03	109.72
Interest Expense	-14.73	-14.82	-17.46	-17.87	-16
Interest & Investment Income	12.01	11.7	8.08	7.29	5.98
Earnings From Equity Investments	-	-0.01	0.02	0.08	-0.24
Currency Exchange Gain (Loss)	0.07	0.46	1.03	-	-0.2
Other Non Operating Income (Expenses)	-0.02	-	-	-	-
EBT Excluding Unusual Items	40.61	80.14	71.38	87.53	99.26
Merger & Restructuring Charges	-5.22	0.34	-3.07	-	2.44
Impairment of Goodwill	-	-	-	-	-3
Gain (Loss) on Sale of Investments	0.32	-1.27	-	-	-1.2
Asset Writedown	-0.1	-4.85	-0.84	-	-11.31
Other Unusual Items	-	0.32	8.56	-	4.03
Pretax Income	35.6	74.68	76.03	87.53	90.22
Income Tax Expense	14.9	14.04	31.15	33.68	38.66
Earnings From Continuing Operations	20.69	60.64	44.88	53.85	51.56
Minority Interest in Earnings	0.32	-0.2	-1.8	-2	3.67
Net Income	21.02	60.45	43.08	51.86	55.23
Net Income to Common	21.02	60.45	43.08	51.86	55.23
Net Income Growth	-65.23%	40.30%	-16.92%	-6.11%	-
Shares Outstanding (Basic)	1,109	1,109	1,109	1,109	1,109
Shares Outstanding (Diluted)	1,109	1,109	1,109	1,109	1,109
EPS (Basic)	0.02	0.05	0.04	0.05	0.05
EPS (Diluted)	0.02	0.05	0.04	0.05	0.05
EPS Growth	-65.32%	40.30%	-16.92%	-6.11%	-
Free Cash Flow	162.36	132.39	167.6	154.94	129.52
Free Cash Flow Per Share	0.15	0.12	0.15	0.14	0.12
Dividend Per Share	0.015	0.015	0.010	-	0.015
Dividend Growth	-	50.00%	-	-	-
Gross Margin	42.23%	45.58%	44.68%	16.02%	38.44%
Operating Margin	4.97%	9.60%	8.16%	9.82%	9.74%
Profit Margin	2.42%	7.01%	4.41%	5.20%	4.91%
Free Cash Flow Margin	18.66%	15.34%	17.16%	15.53%	11.50%
EBITDA	77.81	119.8	117.78	136.71	164.95
EBITDA Margin	8.94%	13.88%	12.06%	13.70%	14.65%
D&A For EBITDA	34.54	36.98	38.08	38.68	55.23
EBIT	43.27	82.82	79.71	98.03	109.72
EBIT Margin	4.97%	9.60%	8.16%	9.82%	9.74%
Effective Tax Rate	41.87%	18.80%	40.97%	38.47%	42.85%
Advertising Expenses	7.07	7.29	-	-	9.12

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.