[MEDIA] YoY Cumulative Quarter Result on 30-Sep-2021

Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021
Profit Trend
QoQ- 40.88%
YoY- 170.64%
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/09/21 31/08/03 30/11/03 31/12/02 31/08/02 CAGR
Revenue 1,431,727 508,051 804,287 259,500 345,316 0 244,361 8.85%
PBT 114,038 37,618 42,666 176,028 178,836 -6 -7,164 -
Tax -46,718 -16,770 -19,286 -13,321 -13,495 0 7,164 -
NP 67,320 20,848 23,380 162,707 165,341 -6 0 -
-
NP to SH 64,625 21,845 26,289 162,707 165,341 -6 -16,898 -
-
Tax Rate 40.97% 44.58% 45.20% 7.57% 7.55% - - -
Total Cost 1,364,407 487,203 780,907 96,793 179,975 6 244,361 8.60%
-
Net Worth 680,160 637,345 603,182 329,848 306,891 294 -395,195 -
Dividend
30/06/23 30/06/22 30/09/21 31/08/03 30/11/03 31/12/02 31/08/02 CAGR
Div 16,637 - - - - - - -
Div Payout % 25.75% - - - - - - -
Equity
30/06/23 30/06/22 30/09/21 31/08/03 30/11/03 31/12/02 31/08/02 CAGR
Net Worth 680,160 637,345 603,182 329,848 306,891 294 -395,195 -
NOSH 1,109,190 1,109,190 1,109,190 540,734 540,683 301 170,342 9.40%
Ratio Analysis
30/06/23 30/06/22 30/09/21 31/08/03 30/11/03 31/12/02 31/08/02 CAGR
NP Margin 4.70% 4.10% 2.91% 62.70% 47.88% 0.00% 0.00% -
ROE 9.50% 3.43% 4.36% 49.33% 53.88% -2.03% 0.00% -
Per Share
30/06/23 30/06/22 30/09/21 31/08/03 30/11/03 31/12/02 31/08/02 CAGR
RPS 129.08 45.80 72.51 47.99 63.87 0.00 143.45 -0.50%
EPS 5.83 1.97 2.37 30.09 30.58 -1.99 -9.92 -
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6132 0.5746 0.5438 0.61 0.5676 0.9782 -2.32 -
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/23 30/06/22 30/09/21 31/08/03 30/11/03 31/12/02 31/08/02 CAGR
RPS 129.08 45.80 72.51 23.40 31.13 0.00 22.03 8.85%
EPS 5.83 1.97 2.37 14.67 14.91 0.00 -1.52 -
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6132 0.5746 0.5438 0.2974 0.2767 0.0003 -0.3563 -
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/09/21 31/08/03 30/11/03 31/12/02 31/08/02 CAGR
Date 30/06/23 30/06/22 30/09/21 29/08/03 28/11/03 31/12/02 30/08/02 -
Price 0.405 0.39 0.49 0.22 1.47 0.59 0.75 -
P/RPS 0.31 0.85 0.68 0.46 2.30 0.00 0.00 -
P/EPS 6.95 19.80 20.67 0.73 4.81 -29.65 -21,292.84 -
EY 14.39 5.05 4.84 136.77 20.80 -3.37 0.00 -
DY 3.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.68 0.90 0.36 2.59 0.60 0.77 -0.73%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/09/21 31/08/03 30/11/03 31/12/02 31/08/02 CAGR
Date 30/08/23 24/08/22 25/11/21 16/10/03 29/01/04 - 31/10/02 -
Price 0.445 0.485 0.495 0.22 1.71 0.00 0.77 -
P/RPS 0.34 1.06 0.68 0.46 2.68 0.00 0.00 -
P/EPS 7.64 24.63 20.89 0.73 5.59 0.00 -21,860.65 -
EY 13.09 4.06 4.79 136.77 17.88 0.00 0.00 -
DY 3.37 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.84 0.91 0.36 3.01 0.00 0.79 -0.37%

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