[MEDIAC] YoY Annualized 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- 58.17%
YoY- -189.17%
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 727,092 617,860 492,124 453,706 1,211,162 1,387,392 1,297,362 -9.19%
PBT -48,158 19,972 -1,280 -44,506 50,288 76,410 75,962 -
Tax -1,944 -12,530 -4,246 972 -7,182 -30,230 -32,492 -37.44%
NP -50,102 7,442 -5,526 -43,534 43,106 46,180 43,470 -
-
NP to SH -46,114 9,676 -4,280 -40,716 45,662 49,952 48,334 -
-
Tax Rate - 62.74% - - 14.28% 39.56% 42.77% -
Total Cost 777,194 610,418 497,650 497,240 1,168,056 1,341,212 1,253,892 -7.65%
-
Net Worth 646,042 684,849 679,618 671,688 702,227 770,560 847,667 -4.42%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - 22,608 24,296 36,106 -
Div Payout % - - - - 49.51% 48.64% 74.70% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 646,042 684,849 679,618 671,688 702,227 770,560 847,667 -4.42%
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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -6.89% 1.20% -1.12% -9.60% 3.56% 3.33% 3.35% -
ROE -7.14% 1.41% -0.63% -6.06% 6.50% 6.48% 5.70% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 43.09 36.62 29.17 26.89 71.78 82.23 76.89 -9.19%
EPS -2.72 0.56 -0.26 -2.42 2.70 2.98 2.88 -
DPS 0.00 0.00 0.00 0.00 1.34 1.44 2.14 -
NAPS 0.3829 0.4059 0.4028 0.3981 0.4162 0.4567 0.5024 -4.42%
Adjusted Per Share Value based on latest NOSH - 1,687,236
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 43.09 36.62 29.17 26.89 71.78 82.23 76.89 -9.19%
EPS -2.72 0.56 -0.26 -2.42 2.70 2.98 2.88 -
DPS 0.00 0.00 0.00 0.00 1.34 1.44 2.14 -
NAPS 0.3829 0.4059 0.4028 0.3981 0.4162 0.4567 0.5024 -4.42%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.15 0.16 0.175 0.15 0.18 0.265 0.465 -
P/RPS 0.35 0.44 0.60 0.56 0.25 0.32 0.60 -8.58%
P/EPS -5.49 27.90 -68.99 -6.22 6.65 8.95 16.23 -
EY -18.22 3.58 -1.45 -16.09 15.04 11.17 6.16 -
DY 0.00 0.00 0.00 0.00 7.44 5.43 4.60 -
P/NAPS 0.39 0.39 0.43 0.38 0.43 0.58 0.93 -13.47%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 25/11/22 24/11/21 25/11/20 25/11/19 29/11/18 28/11/17 -
Price 0.14 0.175 0.17 0.155 0.165 0.205 0.415 -
P/RPS 0.32 0.48 0.58 0.58 0.23 0.25 0.54 -8.34%
P/EPS -5.12 30.52 -67.02 -6.42 6.10 6.92 14.49 -
EY -19.52 3.28 -1.49 -15.57 16.40 14.44 6.90 -
DY 0.00 0.00 0.00 0.00 8.12 7.02 5.16 -
P/NAPS 0.37 0.43 0.42 0.39 0.40 0.45 0.83 -12.59%

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