[MEDIAC] QoQ Quarter Result on 30-Sep-2020 [#2]

Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 113.37%
YoY- -75.62%
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 119,133 122,825 126,387 126,207 103,722 165,865 230,149 -35.55%
PBT -7,951 10,796 5,560 2,468 -25,477 -6,629 19,724 -
Tax -573 -2,516 -225 208 287 -3,709 -5,922 -78.95%
NP -8,524 8,280 5,335 2,676 -25,190 -10,338 13,802 -
-
NP to SH -7,905 9,155 5,576 3,254 -24,333 -7,737 13,917 -
-
Tax Rate - 23.30% 4.05% -8.43% - - 30.02% -
Total Cost 127,657 114,545 121,052 123,531 128,912 176,203 216,347 -29.67%
-
Net Worth 676,750 688,392 675,063 671,688 667,639 699,359 704,421 -2.63%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - 6,917 - - - 6,917 - -
Div Payout % - 75.56% - - - 0.00% - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 676,750 688,392 675,063 671,688 667,639 699,359 704,421 -2.63%
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
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -7.16% 6.74% 4.22% 2.12% -24.29% -6.23% 6.00% -
ROE -1.17% 1.33% 0.83% 0.48% -3.64% -1.11% 1.98% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 7.06 7.28 7.49 7.48 6.15 9.83 13.64 -35.56%
EPS -0.46 0.54 0.32 0.21 -1.46 -0.47 0.82 -
DPS 0.00 0.41 0.00 0.00 0.00 0.41 0.00 -
NAPS 0.4011 0.408 0.4001 0.3981 0.3957 0.4145 0.4175 -2.63%
Adjusted Per Share Value based on latest NOSH - 1,687,236
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 7.06 7.28 7.49 7.48 6.15 9.83 13.64 -35.56%
EPS -0.46 0.54 0.32 0.21 -1.46 -0.47 0.82 -
DPS 0.00 0.41 0.00 0.00 0.00 0.41 0.00 -
NAPS 0.4011 0.408 0.4001 0.3981 0.3957 0.4145 0.4175 -2.63%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.185 0.20 0.19 0.15 0.175 0.17 0.235 -
P/RPS 2.62 2.75 2.54 2.01 2.85 1.73 1.72 32.42%
P/EPS -39.49 36.86 57.49 77.78 -12.13 -37.07 28.49 -
EY -2.53 2.71 1.74 1.29 -8.24 -2.70 3.51 -
DY 0.00 2.05 0.00 0.00 0.00 2.41 0.00 -
P/NAPS 0.46 0.49 0.47 0.38 0.44 0.41 0.56 -12.30%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 27/05/21 25/02/21 25/11/20 28/08/20 24/06/20 27/02/20 -
Price 0.19 0.18 0.17 0.155 0.15 0.195 0.20 -
P/RPS 2.69 2.47 2.27 2.07 2.44 1.98 1.47 49.66%
P/EPS -40.55 33.17 51.44 80.37 -10.40 -42.52 24.25 -
EY -2.47 3.01 1.94 1.24 -9.61 -2.35 4.12 -
DY 0.00 2.28 0.00 0.00 0.00 2.10 0.00 -
P/NAPS 0.47 0.44 0.42 0.39 0.38 0.47 0.48 -1.39%

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