[MEDIA] QoQ Quarter Result on 31-Dec-2021 [#4]

Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 279.42%
YoY- 53.64%
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 247,474 315,901 257,307 292,447 254,533 298,086 268,765 -5.35%
PBT 14,411 47,557 13,715 19,333 9,618 21,132 18,854 -16.41%
Tax -9,184 -19,375 -7,144 -6,683 -5,099 -2,999 -7,068 19.09%
NP 5,227 28,182 6,571 12,650 4,519 18,133 11,786 -41.87%
-
NP to SH 6,028 28,942 7,628 13,415 5,246 18,837 12,430 -38.30%
-
Tax Rate 63.73% 40.74% 52.09% 34.57% 53.02% 14.19% 37.49% -
Total Cost 242,247 287,719 250,736 279,797 250,014 279,953 256,979 -3.86%
-
Net Worth 621,479 632,132 603,182 595,528 582,107 576,894 558,037 7.44%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 16,637 - - - - - -
Div Payout % - 57.49% - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 621,479 632,132 603,182 595,528 582,107 576,894 558,037 7.44%
NOSH 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 2.11% 8.92% 2.55% 4.33% 1.78% 6.08% 4.39% -
ROE 0.97% 4.58% 1.26% 2.25% 0.90% 3.27% 2.23% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 22.31 28.48 23.20 26.37 22.95 26.87 24.23 -5.35%
EPS 0.54 2.61 0.69 1.21 0.47 1.70 1.12 -38.54%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5603 0.5699 0.5438 0.5369 0.5248 0.5201 0.5031 7.44%
Adjusted Per Share Value based on latest NOSH - 1,109,190
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 22.31 28.48 23.20 26.37 22.95 26.87 24.23 -5.35%
EPS 0.54 2.61 0.69 1.21 0.47 1.70 1.12 -38.54%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5603 0.5699 0.5438 0.5369 0.5248 0.5201 0.5031 7.44%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.635 0.415 0.49 0.445 0.62 0.285 0.175 -
P/RPS 2.85 1.46 2.11 1.69 2.70 1.06 0.72 150.44%
P/EPS 116.84 15.90 71.25 36.79 131.09 16.78 15.62 282.94%
EY 0.86 6.29 1.40 2.72 0.76 5.96 6.40 -73.79%
DY 0.00 3.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.73 0.90 0.83 1.18 0.55 0.35 118.60%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 23/02/22 25/11/21 26/08/21 27/05/21 25/02/21 18/11/20 -
Price 0.535 0.52 0.495 0.52 0.655 0.55 0.18 -
P/RPS 2.40 1.83 2.13 1.97 2.85 2.05 0.74 119.26%
P/EPS 98.44 19.93 71.98 43.00 138.49 32.39 16.06 235.29%
EY 1.02 5.02 1.39 2.33 0.72 3.09 6.23 -70.10%
DY 0.00 2.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.91 0.91 0.97 1.25 1.06 0.36 91.07%

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