[MEDIAC] YoY Annualized Quarter Result on 30-Sep-2018 [#2]

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Annualized Quarter Result
Revenue	492,124	453,706	1,211,162	1,387,392	1,297,362	1,391,604	1,631,702	-18.09%
YoY %	8.47%	-62.54%	-12.70%	6.94%	-6.77%	-14.71%	-	-
Horiz. %	30.16%	27.81%	74.23%	85.03%	79.51%	85.29%	100.00%	-
PBT	-1,280	-44,506	50,288	76,410	75,962	120,284	194,954	-
YoY %	97.12%	-188.50%	-34.19%	0.59%	-36.85%	-38.30%	-	-
Horiz. %	-0.66%	-22.83%	25.79%	39.19%	38.96%	61.70%	100.00%	-
Tax	-4,246	972	-7,182	-30,230	-32,492	-38,658	-59,542	-35.57%
YoY %	-536.83%	113.53%	76.24%	6.96%	15.95%	35.07%	-	-
Horiz. %	7.13%	-1.63%	12.06%	50.77%	54.57%	64.93%	100.00%	-
NP	-5,526	-43,534	43,106	46,180	43,470	81,626	135,412	-
YoY %	87.31%	-200.99%	-6.66%	6.23%	-46.74%	-39.72%	-	-
Horiz. %	-4.08%	-32.15%	31.83%	34.10%	32.10%	60.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-4,280	-40,716	45,662	49,952	48,334	84,108	136,082	-
YoY %	89.49%	-189.17%	-8.59%	3.35%	-42.53%	-38.19%	-	-
Horiz. %	-3.15%	-29.92%	33.55%	36.71%	35.52%	61.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	14.28%	39.56%	42.77%	32.14%	30.54%	-
YoY %	-	-	-63.90%	-7.51%	33.07%	5.24%	-	-
Horiz. %	-	-	46.76%	129.54%	140.05%	105.24%	100.00%	-
Total Cost	497,650	497,240	1,168,056	1,341,212	1,253,892	1,309,978	1,496,290	-16.74%
YoY %	0.08%	-57.43%	-12.91%	6.96%	-4.28%	-12.45%	-	-
Horiz. %	33.26%	33.23%	78.06%	89.64%	83.80%	87.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	679,618	671,688	702,227	770,560	847,667	843,618	0	-
YoY %	1.18%	-4.35%	-8.87%	-9.10%	0.48%	0.00%	-	-
Horiz. %	80.56%	79.62%	83.24%	91.34%	100.48%	100.00%	-	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	-	-	22,608	24,296	36,106	48,929	69,466	-
YoY %	-	-	-6.95%	-32.71%	-26.21%	-29.56%	-	-
Horiz. %	-	-	32.55%	34.98%	51.98%	70.44%	100.00%	-
Div Payout %	-	-	49.51%	48.64%	74.70%	58.18%	51.05%	-
YoY %	-	-	1.79%	-34.89%	28.39%	13.97%	-	-
Horiz. %	-	-	96.98%	95.28%	146.33%	113.97%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	679,618	671,688	702,227	770,560	847,667	843,618	0	-
YoY %	1.18%	-4.35%	-8.87%	-9.10%	0.48%	0.00%	-	-
Horiz. %	80.56%	79.62%	83.24%	91.34%	100.48%	100.00%	-	-
NOSH	1,687,236	1,687,236	1,687,236	1,687,236	1,687,236	1,687,236	1,677,935	0.09%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.55%	-	-
Horiz. %	100.55%	100.55%	100.55%	100.55%	100.55%	100.55%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	-1.12%	-9.60%	3.56%	3.33%	3.35%	5.87%	8.30%	-
YoY %	88.33%	-369.66%	6.91%	-0.60%	-42.93%	-29.28%	-	-
Horiz. %	-13.49%	-115.66%	42.89%	40.12%	40.36%	70.72%	100.00%	-
ROE	-0.63%	-6.06%	6.50%	6.48%	5.70%	9.97%	0.00%	-
YoY %	89.60%	-193.23%	0.31%	13.68%	-42.83%	0.00%	-	-
Horiz. %	-6.32%	-60.78%	65.20%	64.99%	57.17%	100.00%	-	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	29.17	26.89	71.78	82.23	76.89	82.48	97.24	-18.16%
YoY %	8.48%	-62.54%	-12.71%	6.94%	-6.78%	-15.18%	-	-
Horiz. %	30.00%	27.65%	73.82%	84.56%	79.07%	84.82%	100.00%	-
EPS	-0.26	-2.42	2.70	2.98	2.88	4.96	8.10	-
YoY %	89.26%	-189.63%	-9.40%	3.47%	-41.94%	-38.77%	-	-
Horiz. %	-3.21%	-29.88%	33.33%	36.79%	35.56%	61.23%	100.00%	-
DPS	0.00	0.00	1.34	1.44	2.14	2.90	4.14	-
YoY %	0.00%	0.00%	-6.94%	-32.71%	-26.21%	-29.95%	-	-
Horiz. %	0.00%	0.00%	32.37%	34.78%	51.69%	70.05%	100.00%	-
NAPS	0.4028	0.3981	0.4162	0.4567	0.5024	0.50	0.00	-
YoY %	1.18%	-4.35%	-8.87%	-9.10%	0.48%	0.00%	-	-
Horiz. %	80.56%	79.62%	83.24%	91.34%	100.48%	100.00%	-	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,687,236
RPS	32.03	29.53	78.82	90.29	84.43	90.57	106.19	-18.09%
YoY %	8.47%	-62.53%	-12.70%	6.94%	-6.78%	-14.71%	-	-
Horiz. %	30.16%	27.81%	74.23%	85.03%	79.51%	85.29%	100.00%	-
EPS	-0.28	-2.65	2.97	3.25	3.15	5.47	8.86	-
YoY %	89.43%	-189.23%	-8.62%	3.17%	-42.41%	-38.26%	-	-
Horiz. %	-3.16%	-29.91%	33.52%	36.68%	35.55%	61.74%	100.00%	-
DPS	0.00	0.00	1.47	1.58	2.35	3.18	4.52	-
YoY %	0.00%	0.00%	-6.96%	-32.77%	-26.10%	-29.65%	-	-
Horiz. %	0.00%	0.00%	32.52%	34.96%	51.99%	70.35%	100.00%	-
NAPS	0.4423	0.4371	0.457	0.5015	0.5517	0.549	0.00	-
YoY %	1.19%	-4.35%	-8.87%	-9.10%	0.49%	0.00%	-	-
Horiz. %	80.56%	79.62%	83.24%	91.35%	100.49%	100.00%	-	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	0.175	0.15	0.18	0.265	0.465	0.685	0.525	-
P/RPS	0.60	0.56	0.25	0.32	0.60	0.83	0.54	1.76%
YoY %	7.14%	124.00%	-21.88%	-46.67%	-27.71%	53.70%	-	-
Horiz. %	111.11%	103.70%	46.30%	59.26%	111.11%	153.70%	100.00%	-
P/EPS	-68.99	-6.22	6.65	8.95	16.23	13.74	6.47	-
YoY %	-1,009.16%	-193.53%	-25.70%	-44.86%	18.12%	112.36%	-	-
Horiz. %	-1,066.31%	-96.14%	102.78%	138.33%	250.85%	212.36%	100.00%	-
EY	-1.45	-16.09	15.04	11.17	6.16	7.28	15.45	-
YoY %	90.99%	-206.98%	34.65%	81.33%	-15.38%	-52.88%	-	-
Horiz. %	-9.39%	-104.14%	97.35%	72.30%	39.87%	47.12%	100.00%	-
DY	0.00	0.00	7.44	5.43	4.60	4.23	7.89	-
YoY %	0.00%	0.00%	37.02%	18.04%	8.75%	-46.39%	-	-
Horiz. %	0.00%	0.00%	94.30%	68.82%	58.30%	53.61%	100.00%	-
P/NAPS	0.43	0.38	0.43	0.58	0.93	1.37	0.00	-
YoY %	13.16%	-11.63%	-25.86%	-37.63%	-32.12%	0.00%	-	-
Horiz. %	31.39%	27.74%	31.39%	42.34%	67.88%	100.00%	-	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	24/11/21	25/11/20	25/11/19	29/11/18	28/11/17	30/11/16	25/11/15	-
Price	0.17	0.155	0.165	0.205	0.415	0.64	0.61	-
P/RPS	0.58	0.58	0.23	0.25	0.54	0.78	0.63	-1.36%
YoY %	0.00%	152.17%	-8.00%	-53.70%	-30.77%	23.81%	-	-
Horiz. %	92.06%	92.06%	36.51%	39.68%	85.71%	123.81%	100.00%	-
P/EPS	-67.02	-6.42	6.10	6.92	14.49	12.84	7.52	-
YoY %	-943.93%	-205.25%	-11.85%	-52.24%	12.85%	70.74%	-	-
Horiz. %	-891.22%	-85.37%	81.12%	92.02%	192.69%	170.74%	100.00%	-
EY	-1.49	-15.57	16.40	14.44	6.90	7.79	13.30	-
YoY %	90.43%	-194.94%	13.57%	109.28%	-11.42%	-41.43%	-	-
Horiz. %	-11.20%	-117.07%	123.31%	108.57%	51.88%	58.57%	100.00%	-
DY	0.00	0.00	8.12	7.02	5.16	4.53	6.79	-
YoY %	0.00%	0.00%	15.67%	36.05%	13.91%	-33.28%	-	-
Horiz. %	0.00%	0.00%	119.59%	103.39%	75.99%	66.72%	100.00%	-
P/NAPS	0.42	0.39	0.40	0.45	0.83	1.28	0.00	-
YoY %	7.69%	-2.50%	-11.11%	-45.78%	-35.16%	0.00%	-	-
Horiz. %	32.81%	30.47%	31.25%	35.16%	64.84%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos