[MEDIA] YoY Quarter Result on 30-Jun-2019 [#2]

Announcement Date
22-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 78.16%
YoY- -127.62%
Quarter Report
View:
Show?
Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 260,577 292,447 236,278 296,767 342,372 328,769 349,551 -4.77%
PBT 23,207 19,333 -17,116 -7,235 32,227 -135,603 29,841 -4.10%
Tax -7,586 -6,683 -917 -3,548 -526 -2,783 -5,468 5.60%
NP 15,621 12,650 -18,033 -10,783 31,701 -138,386 24,373 -7.14%
-
NP to SH 15,817 13,415 -20,105 -8,825 31,952 -132,909 27,917 -9.03%
-
Tax Rate 32.69% 34.57% - - 1.63% - 18.32% -
Total Cost 244,956 279,797 254,311 307,550 310,671 467,155 325,178 -4.60%
-
Net Worth 637,345 595,528 549,049 730,296 776,765 1,245,842 1,610,322 -14.30%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - 22,183 -
Div Payout % - - - - - - 79.46% -
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 637,345 595,528 549,049 730,296 776,765 1,245,842 1,610,322 -14.30%
NOSH 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 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 5.99% 4.33% -7.63% -3.63% 9.26% -42.09% 6.97% -
ROE 2.48% 2.25% -3.66% -1.21% 4.11% -10.67% 1.73% -
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 23.49 26.37 21.30 26.76 30.87 29.64 31.51 -4.77%
EPS 1.43 1.21 -1.81 -0.80 2.88 -11.98 2.52 -9.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.5746 0.5369 0.495 0.6584 0.7003 1.1232 1.4518 -14.30%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 23.49 26.37 21.30 26.76 30.87 29.64 31.51 -4.77%
EPS 1.43 1.21 -1.81 -0.80 2.88 -11.98 2.52 -9.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.5746 0.5369 0.495 0.6584 0.7003 1.1232 1.4518 -14.30%
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 0.39 0.445 0.15 0.48 0.48 0.94 1.38 -
P/RPS 1.66 1.69 0.70 1.79 1.56 3.17 4.38 -14.92%
P/EPS 27.35 36.79 -8.28 -60.33 16.66 -7.84 54.83 -10.94%
EY 3.66 2.72 -12.08 -1.66 6.00 -12.75 1.82 12.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.45 -
P/NAPS 0.68 0.83 0.30 0.73 0.69 0.84 0.95 -5.41%
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 24/08/22 26/08/21 27/08/20 22/08/19 30/08/18 14/08/17 11/08/16 -
Price 0.485 0.52 0.19 0.485 0.41 0.745 1.47 -
P/RPS 2.06 1.97 0.89 1.81 1.33 2.51 4.66 -12.71%
P/EPS 34.01 43.00 -10.48 -60.96 14.23 -6.22 58.41 -8.61%
EY 2.94 2.33 -9.54 -1.64 7.03 -16.08 1.71 9.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.36 -
P/NAPS 0.84 0.97 0.38 0.74 0.59 0.66 1.01 -3.02%

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