[MEDIAC] QoQ Quarter Result on 31-Mar-2020 [#4]

Announcement Date
24-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- -155.59%
YoY- 90.05%
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 126,387 126,207 103,722 165,865 230,149 305,443 296,091 -43.16%
PBT 5,560 2,468 -25,477 -6,629 19,724 11,552 13,408 -44.24%
Tax -225 208 287 -3,709 -5,922 1,056 -4,583 -86.46%
NP 5,335 2,676 -25,190 -10,338 13,802 12,608 8,825 -28.39%
-
NP to SH 5,576 3,254 -24,333 -7,737 13,917 13,345 9,358 -29.07%
-
Tax Rate 4.05% -8.43% - - 30.02% -9.14% 34.18% -
Total Cost 121,052 123,531 128,912 176,203 216,347 292,835 287,266 -43.64%
-
Net Worth 675,063 671,688 667,639 699,359 704,421 702,227 688,392 -1.28%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - 6,917 - 11,304 - -
Div Payout % - - - 0.00% - 84.71% - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 675,063 671,688 667,639 699,359 704,421 702,227 688,392 -1.28%
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
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 4.22% 2.12% -24.29% -6.23% 6.00% 4.13% 2.98% -
ROE 0.83% 0.48% -3.64% -1.11% 1.98% 1.90% 1.36% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 7.49 7.48 6.15 9.83 13.64 18.10 17.55 -43.16%
EPS 0.32 0.21 -1.46 -0.47 0.82 0.79 0.54 -29.33%
DPS 0.00 0.00 0.00 0.41 0.00 0.67 0.00 -
NAPS 0.4001 0.3981 0.3957 0.4145 0.4175 0.4162 0.408 -1.28%
Adjusted Per Share Value based on latest NOSH - 1,687,236
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 7.49 7.48 6.15 9.83 13.64 18.10 17.55 -43.16%
EPS 0.32 0.21 -1.46 -0.47 0.82 0.79 0.54 -29.33%
DPS 0.00 0.00 0.00 0.41 0.00 0.67 0.00 -
NAPS 0.4001 0.3981 0.3957 0.4145 0.4175 0.4162 0.408 -1.28%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.19 0.15 0.175 0.17 0.235 0.18 0.185 -
P/RPS 2.54 2.01 2.85 1.73 1.72 0.99 1.05 79.72%
P/EPS 57.49 77.78 -12.13 -37.07 28.49 22.76 33.36 43.50%
EY 1.74 1.29 -8.24 -2.70 3.51 4.39 3.00 -30.33%
DY 0.00 0.00 0.00 2.41 0.00 3.72 0.00 -
P/NAPS 0.47 0.38 0.44 0.41 0.56 0.43 0.45 2.92%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 25/11/20 28/08/20 24/06/20 27/02/20 25/11/19 28/08/19 -
Price 0.17 0.155 0.15 0.195 0.20 0.165 0.17 -
P/RPS 2.27 2.07 2.44 1.98 1.47 0.91 0.97 75.81%
P/EPS 51.44 80.37 -10.40 -42.52 24.25 20.86 30.65 41.00%
EY 1.94 1.24 -9.61 -2.35 4.12 4.79 3.26 -29.13%
DY 0.00 0.00 0.00 2.10 0.00 4.06 0.00 -
P/NAPS 0.42 0.39 0.38 0.47 0.48 0.40 0.42 0.00%

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