[MEDIAC] QoQ Annualized Quarter Result on 30-Sep-2018 [#2]

Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 1.68%
YoY- 3.35%
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,184,364 1,166,513 1,275,366 1,387,392 1,324,816 1,100,812 1,194,940 -0.59%
PBT 53,632 -26,703 67,501 76,410 78,940 -26,554 71,684 -17.62%
Tax -18,332 -21,156 -26,505 -30,230 -32,784 -20,594 -29,050 -26.49%
NP 35,300 -47,859 40,996 46,180 46,156 -47,148 42,633 -11.85%
-
NP to SH 37,432 -46,131 42,700 49,952 49,128 -44,368 45,732 -12.53%
-
Tax Rate 34.18% - 39.27% 39.56% 41.53% - 40.53% -
Total Cost 1,149,064 1,214,372 1,234,370 1,341,212 1,278,660 1,147,960 1,152,306 -0.18%
-
Net Worth 688,392 685,017 765,499 770,560 758,918 763,811 833,157 -11.97%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - 19,234 16,647 24,296 - 28,008 22,721 -
Div Payout % - 0.00% 38.99% 48.64% - 0.00% 49.68% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 688,392 685,017 765,499 770,560 758,918 763,811 833,157 -11.97%
NOSH 1,687,236 1,687,236 1,687,236 1,687,236 1,687,236 1,687,236 1,687,236 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 2.98% -4.10% 3.21% 3.33% 3.48% -4.28% 3.57% -
ROE 5.44% -6.73% 5.58% 6.48% 6.47% -5.81% 5.49% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 70.20 69.14 75.59 82.23 78.52 65.24 70.82 -0.58%
EPS 2.16 -2.74 2.53 2.98 2.92 -2.63 2.69 -13.64%
DPS 0.00 1.14 0.99 1.44 0.00 1.66 1.35 -
NAPS 0.408 0.406 0.4537 0.4567 0.4498 0.4527 0.4938 -11.97%
Adjusted Per Share Value based on latest NOSH - 1,687,236
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 70.20 69.14 75.59 82.23 78.52 65.24 70.82 -0.58%
EPS 2.16 -2.74 2.53 2.98 2.92 -2.63 2.69 -13.64%
DPS 0.00 1.14 0.99 1.44 0.00 1.66 1.35 -
NAPS 0.408 0.406 0.4537 0.4567 0.4498 0.4527 0.4938 -11.97%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.185 0.22 0.195 0.265 0.295 0.365 0.395 -
P/RPS 0.26 0.32 0.26 0.32 0.38 0.56 0.56 -40.12%
P/EPS 8.34 -8.05 7.71 8.95 10.13 -13.88 14.57 -31.13%
EY 11.99 -12.43 12.98 11.17 9.87 -7.20 6.86 45.24%
DY 0.00 5.18 5.06 5.43 0.00 4.55 3.41 -
P/NAPS 0.45 0.54 0.43 0.58 0.66 0.81 0.80 -31.92%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 28/05/19 25/02/19 29/11/18 28/08/18 30/05/18 26/02/18 -
Price 0.17 0.19 0.25 0.205 0.28 0.29 0.385 -
P/RPS 0.24 0.27 0.33 0.25 0.36 0.44 0.54 -41.84%
P/EPS 7.66 -6.95 9.88 6.92 9.62 -11.03 14.20 -33.80%
EY 13.05 -14.39 10.12 14.44 10.40 -9.07 7.04 51.07%
DY 0.00 6.00 3.95 7.02 0.00 5.72 3.50 -
P/NAPS 0.42 0.47 0.55 0.45 0.62 0.64 0.78 -33.88%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment