Company Valuation: Asia Media Group

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 31.13 46.7 42.03 31.13 29.57 4.67
Change - 50% -10% -25.93% -5% -84.21%
Enterprise Value (EV) 1 31.24 42.72 43.15 31.6 33.37 4.05
Change - 36.76% 1% -26.77% 5.6% -87.86%
P/E -27.1x 6.12x 12.9x 147x -47.5x 1.55x
PBR -5.66x 4.92x 3.3x 2.4x 2.4x 0.3x
PEG - -0x -0.2x -1.6x 0x -0x
Capitalization / Revenue 118x 3.96x 3.42x 4.2x 3.71x 0.26x
EV / Revenue 119x 3.62x 3.52x 4.26x 4.19x 0.23x
EV / EBITDA - - - - - -
EV / EBIT -27.8x 9.78x 8.92x -128x 80.6x 0.93x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.004793 0.0245 0.0105 0.000678 -0.002 0.009688
Distribution rate - - - - - -
Net sales 1 0.2627 11.8 12.28 7.414 7.965 17.93
EBITDA - 4.46 5.17 0.1298 0.7943 4.759
EBIT 1 -1.123 4.368 4.836 -0.2467 0.414 4.377
Net income 1 -1.148 6.565 3.254 0.2114 -0.6152 3.016
Net Debt 1 0.1073 -3.974 1.122 0.4687 3.794 -0.62
Reference price 2 0.1300 0.1500 0.1350 0.1000 0.0950 0.0150
Nbr of stocks (in thousands) 239,463 311,302 311,302 311,302 311,302 311,302
Announcement Date 7/19/21 7/28/22 7/31/23 7/18/24 7/31/25 7/30/26
1MYR in Million2MYR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 1.14M
14.88x1.61x7.4x3.83% 28.78B
9.85x1.05x5.96x4.11% 22.1B
13.06x5.73x10.12x6.54% 11.14B
126.45x0.51x85.03x - 6.36B
11.95x0.82x5.16x-.--% 6.31B
17.13x1.42x4.4x2.73% 6.19B
18.27x0.76x4.59x3.59% 5.94B
-57.82x1.86x7.83x0% 5.49B
Average 19.22x 1.72x 16.31x 2.97% 10.26B
Weighted average by Cap. 17.00x 1.79x 12.23x 3.63%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Asia Media Group

Historical PBR trend

Valuation ratios - PBR - Asia Media Group

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Asia Media Group

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Asia Media Group

  1. Stock Market
  2. Stocks
  3. 0159 Stock
  4. Valuation Asia Media Group