[MEDIAC] QoQ Cumulative Quarter Result on 31-Dec-2021 [#3]

Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 328.08%
YoY- 134.61%
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 308,930 133,346 514,760 385,454 246,062 119,133 479,605 -25.39%
PBT 9,986 560 8,408 9,155 -640 -7,951 -5,667 -
Tax -6,265 -2,213 -9,089 -5,294 -2,123 -573 -2,264 96.98%
NP 3,721 -1,653 -681 3,861 -2,763 -8,524 -7,931 -
-
NP to SH 4,838 -1,336 1,683 4,881 -2,140 -7,905 -5,402 -
-
Tax Rate 62.74% 395.18% 108.10% 57.83% - - - -
Total Cost 305,209 134,999 515,441 381,593 248,825 127,657 487,536 -26.79%
-
Net Worth 684,849 676,750 683,330 685,861 679,618 676,750 688,392 -0.34%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - 10,629 - - - 6,917 -
Div Payout % - - 631.59% - - - 0.00% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 684,849 676,750 683,330 685,861 679,618 676,750 688,392 -0.34%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 1.20% -1.24% -0.13% 1.00% -1.12% -7.16% -1.65% -
ROE 0.71% -0.20% 0.25% 0.71% -0.31% -1.17% -0.78% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 18.31 7.90 30.51 22.85 14.58 7.06 28.43 -25.40%
EPS 0.28 -0.09 0.08 0.29 -0.13 -0.46 -0.33 -
DPS 0.00 0.00 0.63 0.00 0.00 0.00 0.41 -
NAPS 0.4059 0.4011 0.405 0.4065 0.4028 0.4011 0.408 -0.34%
Adjusted Per Share Value based on latest NOSH - 1,687,236
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 18.31 7.90 30.51 22.85 14.58 7.06 28.43 -25.40%
EPS 0.28 -0.09 0.08 0.29 -0.13 -0.46 -0.33 -
DPS 0.00 0.00 0.63 0.00 0.00 0.00 0.41 -
NAPS 0.4059 0.4011 0.405 0.4065 0.4028 0.4011 0.408 -0.34%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.16 0.17 0.16 0.165 0.175 0.185 0.20 -
P/RPS 0.87 2.15 0.52 0.72 1.20 2.62 0.70 15.58%
P/EPS 55.80 -214.69 160.40 57.04 -137.97 -39.49 -62.47 -
EY 1.79 -0.47 0.62 1.75 -0.72 -2.53 -1.60 -
DY 0.00 0.00 3.94 0.00 0.00 0.00 2.05 -
P/NAPS 0.39 0.42 0.40 0.41 0.43 0.46 0.49 -14.10%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 29/08/22 26/05/22 25/02/22 24/11/21 27/08/21 27/05/21 -
Price 0.175 0.16 0.18 0.165 0.17 0.19 0.18 -
P/RPS 0.96 2.02 0.59 0.72 1.17 2.69 0.63 32.38%
P/EPS 61.03 -202.06 180.45 57.04 -134.03 -40.55 -56.22 -
EY 1.64 -0.49 0.55 1.75 -0.75 -2.47 -1.78 -
DY 0.00 0.00 3.50 0.00 0.00 0.00 2.28 -
P/NAPS 0.43 0.40 0.44 0.41 0.42 0.47 0.44 -1.51%

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