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

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Annualized Quarter Result
Revenue	585,937	514,760	479,605	1,031,743	1,166,513	1,100,812	1,168,890	-10.86%
YoY %	13.83%	7.33%	-53.52%	-11.55%	5.97%	-5.82%	-	-
Horiz. %	50.13%	44.04%	41.03%	88.27%	99.80%	94.18%	100.00%	-
PBT	7,540	8,408	-5,667	40,038	-26,703	-26,554	80,255	-32.56%
YoY %	-10.32%	248.37%	-114.15%	249.94%	-0.56%	-133.09%	-	-
Horiz. %	9.40%	10.48%	-7.06%	49.89%	-33.27%	-33.09%	100.00%	-
Tax	-11,440	-9,089	-2,264	-13,647	-21,156	-20,594	-29,297	-14.50%
YoY %	-25.87%	-301.46%	83.41%	35.49%	-2.73%	29.71%	-	-
Horiz. %	39.05%	31.02%	7.73%	46.58%	72.21%	70.29%	100.00%	-
NP	-3,900	-681	-7,931	26,391	-47,859	-47,148	50,958	-
YoY %	-472.69%	91.41%	-130.05%	155.14%	-1.51%	-192.52%	-	-
Horiz. %	-7.65%	-1.34%	-15.56%	51.79%	-93.92%	-92.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,082	1,683	-5,402	30,428	-46,131	-44,368	58,549	-
YoY %	-164.29%	131.16%	-117.75%	165.96%	-3.97%	-175.78%	-	-
Horiz. %	-1.85%	2.87%	-9.23%	51.97%	-78.79%	-75.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	151.72%	108.10%	-	34.09%	-	-	36.50%	-
YoY %	40.35%	0.00%	-	0.00%	-	-	-	-
Horiz. %	415.67%	296.16%	-	93.40%	-	-	100.00%	-
Total Cost	589,837	515,441	487,536	1,005,352	1,214,372	1,147,960	1,117,932	-10.10%
YoY %	14.43%	5.72%	-51.51%	-17.21%	5.79%	2.69%	-	-
Horiz. %	52.76%	46.11%	43.61%	89.93%	108.63%	102.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	677,425	683,330	688,392	699,359	685,017	763,811	748,289	-1.64%
YoY %	-0.86%	-0.74%	-1.57%	2.09%	-10.32%	2.07%	-	-
Horiz. %	90.53%	91.32%	92.00%	93.46%	91.54%	102.07%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	11,304	10,629	6,917	18,559	19,234	28,008	46,905	-21.10%
YoY %	6.35%	53.66%	-62.73%	-3.51%	-31.33%	-40.29%	-	-
Horiz. %	24.10%	22.66%	14.75%	39.57%	41.01%	59.71%	100.00%	-
Div Payout %	0.00%	631.59%	0.00%	61.00%	0.00%	0.00%	80.11%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	788.40%	0.00%	76.15%	0.00%	0.00%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	677,425	683,330	688,392	699,359	685,017	763,811	748,289	-1.64%
YoY %	-0.86%	-0.74%	-1.57%	2.09%	-10.32%	2.07%	-	-
Horiz. %	90.53%	91.32%	92.00%	93.46%	91.54%	102.07%	100.00%	-
NOSH	1,687,236	1,687,236	1,687,236	1,687,236	1,687,236	1,687,236	1,687,236	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	-0.67%	-0.13%	-1.65%	2.56%	-4.10%	-4.28%	4.36%	-
YoY %	-415.38%	92.12%	-164.45%	162.44%	4.21%	-198.17%	-	-
Horiz. %	-15.37%	-2.98%	-37.84%	58.72%	-94.04%	-98.17%	100.00%	-
ROE	-0.16%	0.25%	-0.78%	4.35%	-6.73%	-5.81%	7.82%	-
YoY %	-164.00%	132.05%	-117.93%	164.64%	-15.83%	-174.30%	-	-
Horiz. %	-2.05%	3.20%	-9.97%	55.63%	-86.06%	-74.30%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	34.73	30.51	28.43	61.15	69.14	65.24	69.28	-10.86%
YoY %	13.83%	7.32%	-53.51%	-11.56%	5.98%	-5.83%	-	-
Horiz. %	50.13%	44.04%	41.04%	88.27%	99.80%	94.17%	100.00%	-
EPS	-0.04	0.08	-0.33	1.81	-2.74	-2.63	3.48	-
YoY %	-150.00%	124.24%	-118.23%	166.06%	-4.18%	-175.57%	-	-
Horiz. %	-1.15%	2.30%	-9.48%	52.01%	-78.74%	-75.57%	100.00%	-
DPS	0.67	0.63	0.41	1.10	1.14	1.66	2.78	-21.10%
YoY %	6.35%	53.66%	-62.73%	-3.51%	-31.33%	-40.29%	-	-
Horiz. %	24.10%	22.66%	14.75%	39.57%	41.01%	59.71%	100.00%	-
NAPS	0.4015	0.405	0.408	0.4145	0.406	0.4527	0.4435	-1.64%
YoY %	-0.86%	-0.74%	-1.57%	2.09%	-10.32%	2.07%	-	-
Horiz. %	90.53%	91.32%	92.00%	93.46%	91.54%	102.07%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,687,236
RPS	38.13	33.50	31.21	67.15	75.92	71.64	76.07	-10.86%
YoY %	13.82%	7.34%	-53.52%	-11.55%	5.97%	-5.82%	-	-
Horiz. %	50.12%	44.04%	41.03%	88.27%	99.80%	94.18%	100.00%	-
EPS	-0.07	0.11	-0.35	1.98	-3.00	-2.89	3.81	-
YoY %	-163.64%	131.43%	-117.68%	166.00%	-3.81%	-175.85%	-	-
Horiz. %	-1.84%	2.89%	-9.19%	51.97%	-78.74%	-75.85%	100.00%	-
DPS	0.74	0.69	0.45	1.21	1.25	1.82	3.05	-21.01%
YoY %	7.25%	53.33%	-62.81%	-3.20%	-31.32%	-40.33%	-	-
Horiz. %	24.26%	22.62%	14.75%	39.67%	40.98%	59.67%	100.00%	-
NAPS	0.4409	0.4447	0.448	0.4551	0.4458	0.4971	0.487	-1.64%
YoY %	-0.85%	-0.74%	-1.56%	2.09%	-10.32%	2.07%	-	-
Horiz. %	90.53%	91.31%	91.99%	93.45%	91.54%	102.07%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	0.155	0.16	0.20	0.17	0.22	0.365	0.645	-
P/RPS	0.45	0.52	0.70	0.28	0.32	0.56	0.93	-11.39%
YoY %	-13.46%	-25.71%	150.00%	-12.50%	-42.86%	-39.78%	-	-
Horiz. %	48.39%	55.91%	75.27%	30.11%	34.41%	60.22%	100.00%	-
P/EPS	-241.70	160.40	-62.47	9.43	-8.05	-13.88	18.59	-
YoY %	-250.69%	356.76%	-762.46%	217.14%	42.00%	-174.66%	-	-
Horiz. %	-1,300.16%	862.83%	-336.04%	50.73%	-43.30%	-74.66%	100.00%	-
EY	-0.41	0.62	-1.60	10.61	-12.43	-7.20	5.38	-
YoY %	-166.13%	138.75%	-115.08%	185.36%	-72.64%	-233.83%	-	-
Horiz. %	-7.62%	11.52%	-29.74%	197.21%	-231.04%	-133.83%	100.00%	-
DY	4.32	3.94	2.05	6.47	5.18	4.55	4.31	0.03%
YoY %	9.64%	92.20%	-68.32%	24.90%	13.85%	5.57%	-	-
Horiz. %	100.23%	91.42%	47.56%	150.12%	120.19%	105.57%	100.00%	-
P/NAPS	0.39	0.40	0.49	0.41	0.54	0.81	1.45	-19.64%
YoY %	-2.50%	-18.37%	19.51%	-24.07%	-33.33%	-44.14%	-	-
Horiz. %	26.90%	27.59%	33.79%	28.28%	37.24%	55.86%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	29/05/23	26/05/22	27/05/21	24/06/20	28/05/19	30/05/18	29/05/17	-
Price	0.16	0.18	0.18	0.195	0.19	0.29	0.58	-
P/RPS	0.46	0.59	0.63	0.32	0.27	0.44	0.84	-9.54%
YoY %	-22.03%	-6.35%	96.88%	18.52%	-38.64%	-47.62%	-	-
Horiz. %	54.76%	70.24%	75.00%	38.10%	32.14%	52.38%	100.00%	-
P/EPS	-249.50	180.45	-56.22	10.81	-6.95	-11.03	16.71	-
YoY %	-238.27%	420.97%	-620.07%	255.54%	36.99%	-166.01%	-	-
Horiz. %	-1,493.12%	1,079.89%	-336.45%	64.69%	-41.59%	-66.01%	100.00%	-
EY	-0.40	0.55	-1.78	9.25	-14.39	-9.07	5.98	-
YoY %	-172.73%	130.90%	-119.24%	164.28%	-58.65%	-251.67%	-	-
Horiz. %	-6.69%	9.20%	-29.77%	154.68%	-240.64%	-151.67%	100.00%	-
DY	4.19	3.50	2.28	5.64	6.00	5.72	4.79	-2.20%
YoY %	19.71%	53.51%	-59.57%	-6.00%	4.90%	19.42%	-	-
Horiz. %	87.47%	73.07%	47.60%	117.75%	125.26%	119.42%	100.00%	-
P/NAPS	0.40	0.44	0.44	0.47	0.47	0.64	1.31	-17.93%
YoY %	-9.09%	0.00%	-6.38%	0.00%	-26.56%	-51.15%	-	-
Horiz. %	30.53%	33.59%	33.59%	35.88%	35.88%	48.85%	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