Media Prima Berhad (KLSE:MEDIA)
Malaysia · Delayed Price · Currency is MYR 0.3050
+0.0150 (5.17%)
At close: Feb 27, 2026
Media Prima Berhad Income Statement
Financials in millions MYR. Fiscal year is July - June.
Millions MYR. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Jun '25 Jun 30, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 837.54 | 857.01 | 844.02 | 954.49 | 997.88 | 1,120 |
Other Revenue | 13.01 | 13.01 | 18.78 | 22.09 | - | 5.85 |
| 850.54 | 870.01 | 862.8 | 976.58 | 997.88 | 1,126 | |
Revenue Growth (YoY) | 0.29% | 0.84% | -11.65% | -2.13% | -11.38% | 8.11% |
Cost of Revenue | 479.03 | 502.65 | 469.53 | 540.25 | 838.02 | 693.22 |
Gross Profit | 371.52 | 367.36 | 393.27 | 436.33 | 159.86 | 432.82 |
Selling, General & Admin | 17.84 | 17.84 | 20.42 | 22.19 | - | 23.35 |
Amortization of Goodwill & Intangibles | 118.31 | 118.46 | 104.24 | 133.84 | 1 | 93.41 |
Other Operating Expenses | 115.82 | 114.19 | 113.44 | 119.95 | -18.79 | 116.88 |
Operating Expenses | 324.26 | 324.09 | 310.46 | 356.62 | 61.83 | 323.09 |
Operating Income | 47.25 | 43.27 | 82.82 | 79.71 | 98.03 | 109.72 |
Interest Expense | -14.9 | -14.73 | -14.82 | -17.46 | -17.87 | -16 |
Interest & Investment Income | 12.01 | 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 | 0.07 | 0.46 | 1.03 | - | -0.2 |
Other Non Operating Income (Expenses) | -0.2 | -0.02 | - | - | - | - |
EBT Excluding Unusual Items | 44.23 | 40.61 | 80.14 | 71.38 | 87.53 | 99.26 |
Merger & Restructuring Charges | -5.22 | -5.22 | 0.34 | -3.07 | - | 2.44 |
Impairment of Goodwill | - | - | - | - | - | -3 |
Gain (Loss) on Sale of Investments | 0.32 | 0.32 | -1.27 | - | - | -1.2 |
Asset Writedown | -0.24 | -0.1 | -4.85 | -0.84 | - | -11.31 |
Other Unusual Items | - | - | 0.32 | 8.56 | - | 4.03 |
Pretax Income | 39.08 | 35.6 | 74.68 | 76.03 | 87.53 | 90.22 |
Income Tax Expense | 13.94 | 14.9 | 14.04 | 31.15 | 33.68 | 38.66 |
Earnings From Continuing Operations | 25.15 | 20.69 | 60.64 | 44.88 | 53.85 | 51.56 |
Minority Interest in Earnings | 0.97 | 0.32 | -0.2 | -1.8 | -2 | 3.67 |
Net Income | 26.12 | 21.02 | 60.45 | 43.08 | 51.86 | 55.23 |
Net Income to Common | 26.12 | 21.02 | 60.45 | 43.08 | 51.86 | 55.23 |
Net Income Growth | -36.40% | -65.23% | 40.30% | -16.92% | -6.11% | - |
Shares Outstanding (Basic) | 1,112 | 1,109 | 1,109 | 1,109 | 1,109 | 1,109 |
Shares Outstanding (Diluted) | 1,112 | 1,109 | 1,109 | 1,109 | 1,109 | 1,109 |
Shares Change (YoY) | 0.64% | - | - | - | - | - |
EPS (Basic) | 0.02 | 0.02 | 0.05 | 0.04 | 0.05 | 0.05 |
EPS (Diluted) | 0.02 | 0.02 | 0.05 | 0.04 | 0.05 | 0.05 |
EPS Growth | -36.94% | -65.32% | 40.30% | -16.92% | -6.11% | - |
Free Cash Flow | 202.23 | 162.36 | 132.39 | 167.6 | 154.94 | 129.52 |
Free Cash Flow Per Share | 0.18 | 0.15 | 0.12 | 0.15 | 0.14 | 0.12 |
Dividend Per Share | 0.015 | 0.015 | 0.015 | 0.010 | - | 0.015 |
Dividend Growth | - | - | 50.00% | - | - | - |
Gross Margin | 43.68% | 42.23% | 45.58% | 44.68% | 16.02% | 38.44% |
Operating Margin | 5.56% | 4.97% | 9.60% | 8.16% | 9.82% | 9.74% |
Profit Margin | 3.07% | 2.42% | 7.01% | 4.41% | 5.20% | 4.91% |
Free Cash Flow Margin | 23.78% | 18.66% | 15.34% | 17.16% | 15.53% | 11.50% |
EBITDA | 85.42 | 77.81 | 119.8 | 117.78 | 136.71 | 164.95 |
EBITDA Margin | 10.04% | 8.94% | 13.88% | 12.06% | 13.70% | 14.65% |
D&A For EBITDA | 38.17 | 34.54 | 36.98 | 38.08 | 38.68 | 55.23 |
EBIT | 47.25 | 43.27 | 82.82 | 79.71 | 98.03 | 109.72 |
EBIT Margin | 5.56% | 4.97% | 9.60% | 8.16% | 9.82% | 9.74% |
Effective Tax Rate | 35.66% | 41.87% | 18.80% | 40.97% | 38.47% | 42.85% |
Advertising Expenses | - | 7.07 | 7.29 | - | - | 9.12 |
Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.