[MEDIAC] YoY Cumulative Quarter Result on 30-Jun-2019 [#1]

Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- 120.29%
YoY- -23.81%
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 133,346 119,133 103,722 296,091 331,204 316,760 333,752 -14.17%
PBT 560 -7,951 -25,477 13,408 19,735 16,687 29,990 -48.47%
Tax -2,213 -573 287 -4,583 -8,196 -7,755 -10,369 -22.68%
NP -1,653 -8,524 -25,190 8,825 11,539 8,932 19,621 -
-
NP to SH -1,336 -7,905 -24,333 9,358 12,282 10,082 20,254 -
-
Tax Rate 395.18% - - 34.18% 41.53% 46.47% 34.57% -
Total Cost 134,999 127,657 128,912 287,266 319,665 307,828 314,131 -13.12%
-
Net Worth 676,750 676,750 667,639 688,392 758,918 836,025 811,164 -2.97%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 676,750 676,750 667,639 688,392 758,918 836,025 811,164 -2.97%
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
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin -1.24% -7.16% -24.29% 2.98% 3.48% 2.82% 5.88% -
ROE -0.20% -1.17% -3.64% 1.36% 1.62% 1.21% 2.50% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 7.90 7.06 6.15 17.55 19.63 18.77 19.94 -14.29%
EPS -0.09 -0.46 -1.46 0.54 0.73 0.60 1.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4011 0.4011 0.3957 0.408 0.4498 0.4955 0.4846 -3.10%
Adjusted Per Share Value based on latest NOSH - 1,687,236
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 7.90 7.06 6.15 17.55 19.63 18.77 19.94 -14.29%
EPS -0.09 -0.46 -1.46 0.54 0.73 0.60 1.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4011 0.4011 0.3957 0.408 0.4498 0.4955 0.4846 -3.10%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.17 0.185 0.175 0.185 0.295 0.515 0.715 -
P/RPS 2.15 2.62 2.85 1.05 1.50 2.74 3.37 -7.21%
P/EPS -214.69 -39.49 -12.13 33.36 40.53 86.19 55.48 -
EY -0.47 -2.53 -8.24 3.00 2.47 1.16 1.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.46 0.44 0.45 0.66 1.04 0.00 -
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 29/08/22 27/08/21 28/08/20 28/08/19 28/08/18 29/08/17 23/08/16 -
Price 0.16 0.19 0.15 0.17 0.28 0.50 0.745 -
P/RPS 2.02 2.69 2.44 0.97 1.43 2.66 3.51 -8.79%
P/EPS -202.06 -40.55 -10.40 30.65 38.46 83.68 57.81 -
EY -0.49 -2.47 -9.61 3.26 2.60 1.20 1.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.47 0.38 0.42 0.62 1.01 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