[MEDIA] YoY Quarter Result on 31-Dec-2021

Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021
Profit Trend
QoQ- 279.42%
YoY- 53.64%
View:
Show?
Quarter Result
30/06/23 30/06/22 31/12/21 31/08/03 30/11/03 31/12/02 31/08/02 CAGR
Revenue 223,009 260,577 315,901 0 85,816 0 68,116 5.85%
PBT 12,506 23,207 47,557 0 2,809 0 2,085 8.97%
Tax -4,445 -7,586 -19,375 0 -175 0 -2,085 3.69%
NP 8,061 15,621 28,182 0 2,634 0 0 -
-
NP to SH 8,828 15,817 28,942 0 2,634 0 -5,723 -
-
Tax Rate 35.54% 32.69% 40.74% - 6.23% - 100.00% -
Total Cost 214,948 244,956 287,719 0 83,182 0 68,116 5.66%
-
Net Worth 680,160 637,345 632,132 103,652 305,113 167,117 -395,159 -
Dividend
30/06/23 30/06/22 31/12/21 31/08/03 30/11/03 31/12/02 31/08/02 CAGR
Div 16,637 - 16,637 - - - - -
Div Payout % 188.47% - 57.49% - - - - -
Equity
30/06/23 30/06/22 31/12/21 31/08/03 30/11/03 31/12/02 31/08/02 CAGR
Net Worth 680,160 637,345 632,132 103,652 305,113 167,117 -395,159 -
NOSH 1,109,190 1,109,190 1,109,190 169,921 537,551 170,842 170,327 9.40%
Ratio Analysis
30/06/23 30/06/22 31/12/21 31/08/03 30/11/03 31/12/02 31/08/02 CAGR
NP Margin 3.61% 5.99% 8.92% 0.00% 3.07% 0.00% 0.00% -
ROE 1.30% 2.48% 4.58% 0.00% 0.86% 0.00% 0.00% -
Per Share
30/06/23 30/06/22 31/12/21 31/08/03 30/11/03 31/12/02 31/08/02 CAGR
RPS 20.11 23.49 28.48 0.00 15.96 0.00 39.99 -3.24%
EPS 0.80 1.43 2.61 0.00 0.49 0.00 -3.36 -
DPS 1.50 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.6132 0.5746 0.5699 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 31/12/21 31/08/03 30/11/03 31/12/02 31/08/02 CAGR
RPS 20.11 23.49 28.48 0.00 7.74 0.00 6.14 5.85%
EPS 0.80 1.43 2.61 0.00 0.24 0.00 -0.52 -
DPS 1.50 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.6132 0.5746 0.5699 0.0934 0.2751 0.1507 -0.3563 -
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 31/12/21 31/08/03 30/11/03 31/12/02 31/08/02 CAGR
Date 30/06/23 30/06/22 31/12/21 29/08/03 28/11/03 31/12/02 30/08/02 -
Price 0.405 0.39 0.415 0.22 1.47 0.59 0.75 -
P/RPS 2.01 1.66 1.46 0.00 9.21 0.00 0.00 -
P/EPS 50.89 27.35 15.90 0.00 300.00 0.00 0.00 -
EY 1.97 3.66 6.29 0.00 0.33 0.00 0.00 -
DY 3.70 0.00 3.61 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.68 0.73 0.36 2.59 0.60 0.77 -0.73%
Price Multiplier on Announcement Date
30/06/23 30/06/22 31/12/21 31/08/03 30/11/03 31/12/02 31/08/02 CAGR
Date 30/08/23 24/08/22 23/02/22 16/10/03 29/01/04 - 31/10/02 -
Price 0.445 0.485 0.52 0.22 1.71 0.00 0.77 -
P/RPS 2.21 2.06 1.83 0.00 10.71 0.00 0.00 -
P/EPS 55.91 34.01 19.93 0.00 348.98 0.00 0.00 -
EY 1.79 2.94 5.02 0.00 0.29 0.00 0.00 -
DY 3.37 0.00 2.88 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