[MEDIAC] QoQ Cumulative Quarter Result on 30-Jun-2022 [#1]

Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- -179.38%
YoY- 83.1%
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 585,937 444,637 308,930 133,346 514,760 385,454 246,062 78.41%
PBT 7,540 15,527 9,986 560 8,408 9,155 -640 -
Tax -11,440 -9,056 -6,265 -2,213 -9,089 -5,294 -2,123 207.67%
NP -3,900 6,471 3,721 -1,653 -681 3,861 -2,763 25.85%
-
NP to SH -1,082 8,249 4,838 -1,336 1,683 4,881 -2,140 -36.56%
-
Tax Rate 151.72% 58.32% 62.74% 395.18% 108.10% 57.83% - -
Total Cost 589,837 438,166 305,209 134,999 515,441 381,593 248,825 77.87%
-
Net Worth 677,425 685,186 684,849 676,750 683,330 685,861 679,618 -0.21%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 11,304 - - - 10,629 - - -
Div Payout % 0.00% - - - 631.59% - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 677,425 685,186 684,849 676,750 683,330 685,861 679,618 -0.21%
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
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin -0.67% 1.46% 1.20% -1.24% -0.13% 1.00% -1.12% -
ROE -0.16% 1.20% 0.71% -0.20% 0.25% 0.71% -0.31% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 34.73 26.35 18.31 7.90 30.51 22.85 14.58 78.45%
EPS -0.04 0.48 0.28 -0.09 0.08 0.29 -0.13 -54.45%
DPS 0.67 0.00 0.00 0.00 0.63 0.00 0.00 -
NAPS 0.4015 0.4061 0.4059 0.4011 0.405 0.4065 0.4028 -0.21%
Adjusted Per Share Value based on latest NOSH - 1,687,236
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 34.73 26.35 18.31 7.90 30.51 22.85 14.58 78.45%
EPS -0.04 0.48 0.28 -0.09 0.08 0.29 -0.13 -54.45%
DPS 0.67 0.00 0.00 0.00 0.63 0.00 0.00 -
NAPS 0.4015 0.4061 0.4059 0.4011 0.405 0.4065 0.4028 -0.21%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.155 0.17 0.16 0.17 0.16 0.165 0.175 -
P/RPS 0.45 0.65 0.87 2.15 0.52 0.72 1.20 -48.02%
P/EPS -241.70 34.77 55.80 -214.69 160.40 57.04 -137.97 45.37%
EY -0.41 2.88 1.79 -0.47 0.62 1.75 -0.72 -31.32%
DY 4.32 0.00 0.00 0.00 3.94 0.00 0.00 -
P/NAPS 0.39 0.42 0.39 0.42 0.40 0.41 0.43 -6.30%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 29/05/23 27/02/23 25/11/22 29/08/22 26/05/22 25/02/22 24/11/21 -
Price 0.16 0.165 0.175 0.16 0.18 0.165 0.17 -
P/RPS 0.46 0.63 0.96 2.02 0.59 0.72 1.17 -46.36%
P/EPS -249.50 33.75 61.03 -202.06 180.45 57.04 -134.03 51.38%
EY -0.40 2.96 1.64 -0.49 0.55 1.75 -0.75 -34.25%
DY 4.19 0.00 0.00 0.00 3.50 0.00 0.00 -
P/NAPS 0.40 0.41 0.43 0.40 0.44 0.41 0.42 -3.20%

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