[MEDIAC] YoY TTM Result on 30-Sep-2018 [#2]

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
TTM Result
Revenue	494,269	625,943	1,086,230	1,205,368	1,252,688	1,311,387	1,595,839	-17.73%
YoY %	-21.04%	-42.37%	-9.88%	-3.78%	-4.48%	-17.82%	-	-
Horiz. %	30.97%	39.22%	68.07%	75.53%	78.50%	82.18%	100.00%	-
PBT	15,782	-9,914	-39,319	-22,794	66,219	117,426	184,988	-33.62%
YoY %	259.19%	74.79%	-72.50%	-134.42%	-43.61%	-36.52%	-	-
Horiz. %	8.53%	-5.36%	-21.25%	-12.32%	35.80%	63.48%	100.00%	-
Tax	-4,859	-9,136	-9,816	-20,926	-29,377	-36,104	-64,715	-35.02%
YoY %	46.81%	6.93%	53.09%	28.77%	18.63%	44.21%	-	-
Horiz. %	7.51%	14.12%	15.17%	32.34%	45.39%	55.79%	100.00%	-
NP	10,923	-19,050	-49,135	-43,720	36,842	81,322	120,273	-32.93%
YoY %	157.34%	61.23%	-12.39%	-218.67%	-54.70%	-32.39%	-	-
Horiz. %	9.08%	-15.84%	-40.85%	-36.35%	30.63%	67.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,658	-14,899	-48,007	-41,296	46,654	84,229	122,413	-31.46%
YoY %	184.96%	68.96%	-16.25%	-188.52%	-44.61%	-31.19%	-	-
Horiz. %	10.34%	-12.17%	-39.22%	-33.73%	38.11%	68.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.79%	-	-	-	44.36%	30.75%	34.98%	-
YoY %	0.00%	-	-	-	44.26%	-12.09%	-	-
Horiz. %	88.02%	-	-	-	126.82%	87.91%	100.00%	-
Total Cost	483,346	644,993	1,135,365	1,249,088	1,215,846	1,230,065	1,475,566	-16.95%
YoY %	-25.06%	-43.19%	-9.10%	2.73%	-1.16%	-16.64%	-	-
Horiz. %	32.76%	43.71%	76.94%	84.65%	82.40%	83.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	679,618	671,688	702,227	770,560	847,667	843,618	0	-
YoY %	1.18%	-4.35%	-8.87%	-9.10%	0.48%	0.00%	-	-
Horiz. %	80.56%	79.62%	83.24%	91.34%	100.48%	100.00%	-	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	6,917	6,917	18,222	24,633	45,049	66,582	67,106	-31.50%
YoY %	0.00%	-62.04%	-26.03%	-45.32%	-32.34%	-0.78%	-	-
Horiz. %	10.31%	10.31%	27.15%	36.71%	67.13%	99.22%	100.00%	-
Div Payout %	54.65%	0.00%	0.00%	0.00%	96.56%	79.05%	54.82%	-
YoY %	0.00%	0.00%	0.00%	0.00%	22.15%	44.20%	-	-
Horiz. %	99.69%	0.00%	0.00%	0.00%	176.14%	144.20%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	679,618	671,688	702,227	770,560	847,667	843,618	0	-
YoY %	1.18%	-4.35%	-8.87%	-9.10%	0.48%	0.00%	-	-
Horiz. %	80.56%	79.62%	83.24%	91.34%	100.48%	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%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	2.21%	-3.04%	-4.52%	-3.63%	2.94%	6.20%	7.54%	-
YoY %	172.70%	32.74%	-24.52%	-223.47%	-52.58%	-17.77%	-	-
Horiz. %	29.31%	-40.32%	-59.95%	-48.14%	38.99%	82.23%	100.00%	-
ROE	1.86%	-2.22%	-6.84%	-5.36%	5.50%	9.98%	0.00%	-
YoY %	183.78%	67.54%	-27.61%	-197.45%	-44.89%	0.00%	-	-
Horiz. %	18.64%	-22.24%	-68.54%	-53.71%	55.11%	100.00%	-	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	29.29	37.10	64.38	71.44	74.24	77.72	94.43	-17.71%
YoY %	-21.05%	-42.37%	-9.88%	-3.77%	-4.48%	-17.70%	-	-
Horiz. %	31.02%	39.29%	68.18%	75.65%	78.62%	82.30%	100.00%	-
EPS	0.75	-0.88	-2.85	-2.45	2.77	4.99	7.24	-31.44%
YoY %	185.23%	69.12%	-16.33%	-188.45%	-44.49%	-31.08%	-	-
Horiz. %	10.36%	-12.15%	-39.36%	-33.84%	38.26%	68.92%	100.00%	-
DPS	0.41	0.41	1.08	1.46	2.67	3.95	3.97	-31.48%
YoY %	0.00%	-62.04%	-26.03%	-45.32%	-32.41%	-0.50%	-	-
Horiz. %	10.33%	10.33%	27.20%	36.78%	67.25%	99.50%	100.00%	-
NAPS	0.4028	0.3981	0.4162	0.4567	0.5024	0.50	0.00	-
YoY %	1.18%	-4.35%	-8.87%	-9.10%	0.48%	0.00%	-	-
Horiz. %	80.56%	79.62%	83.24%	91.34%	100.48%	100.00%	-	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,687,236
RPS	32.17	40.74	70.69	78.45	81.53	85.35	103.86	-17.72%
YoY %	-21.04%	-42.37%	-9.89%	-3.78%	-4.48%	-17.82%	-	-
Horiz. %	30.97%	39.23%	68.06%	75.53%	78.50%	82.18%	100.00%	-
EPS	0.82	-0.97	-3.12	-2.69	3.04	5.48	7.97	-31.52%
YoY %	184.54%	68.91%	-15.99%	-188.49%	-44.53%	-31.24%	-	-
Horiz. %	10.29%	-12.17%	-39.15%	-33.75%	38.14%	68.76%	100.00%	-
DPS	0.45	0.45	1.19	1.60	2.93	4.33	4.37	-31.51%
YoY %	0.00%	-62.18%	-25.63%	-45.39%	-32.33%	-0.92%	-	-
Horiz. %	10.30%	10.30%	27.23%	36.61%	67.05%	99.08%	100.00%	-
NAPS	0.4423	0.4371	0.457	0.5015	0.5517	0.549	0.00	-
YoY %	1.19%	-4.35%	-8.87%	-9.10%	0.49%	0.00%	-	-
Horiz. %	80.56%	79.62%	83.24%	91.35%	100.49%	100.00%	-	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	0.175	0.15	0.18	0.265	0.465	0.685	0.525	-
P/RPS	0.60	0.40	0.28	0.37	0.63	0.88	0.56	1.15%
YoY %	50.00%	42.86%	-24.32%	-41.27%	-28.41%	57.14%	-	-
Horiz. %	107.14%	71.43%	50.00%	66.07%	112.50%	157.14%	100.00%	-
P/EPS	23.33	-16.99	-6.33	-10.83	16.82	13.72	7.25	21.48%
YoY %	237.32%	-168.40%	41.55%	-164.39%	22.59%	89.24%	-	-
Horiz. %	321.79%	-234.34%	-87.31%	-149.38%	232.00%	189.24%	100.00%	-
EY	4.29	-5.89	-15.81	-9.24	5.95	7.29	13.80	-17.67%
YoY %	172.84%	62.75%	-71.10%	-255.29%	-18.38%	-47.17%	-	-
Horiz. %	31.09%	-42.68%	-114.57%	-66.96%	43.12%	52.83%	100.00%	-
DY	2.34	2.73	6.00	5.51	5.74	5.76	7.56	-17.73%
YoY %	-14.29%	-54.50%	8.89%	-4.01%	-0.35%	-23.81%	-	-
Horiz. %	30.95%	36.11%	79.37%	72.88%	75.93%	76.19%	100.00%	-
P/NAPS	0.43	0.38	0.43	0.58	0.93	1.37	0.00	-
YoY %	13.16%	-11.63%	-25.86%	-37.63%	-32.12%	0.00%	-	-
Horiz. %	31.39%	27.74%	31.39%	42.34%	67.88%	100.00%	-	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	24/11/21	25/11/20	25/11/19	29/11/18	28/11/17	30/11/16	25/11/15	-
Price	0.17	0.155	0.165	0.205	0.415	0.64	0.61	-
P/RPS	0.58	0.42	0.26	0.29	0.56	0.82	0.65	-1.87%
YoY %	38.10%	61.54%	-10.34%	-48.21%	-31.71%	26.15%	-	-
Horiz. %	89.23%	64.62%	40.00%	44.62%	86.15%	126.15%	100.00%	-
P/EPS	22.66	-17.55	-5.80	-8.38	15.01	12.82	8.42	17.92%
YoY %	229.12%	-202.59%	30.79%	-155.83%	17.08%	52.26%	-	-
Horiz. %	269.12%	-208.43%	-68.88%	-99.52%	178.27%	152.26%	100.00%	-
EY	4.41	-5.70	-17.24	-11.94	6.66	7.80	11.87	-15.19%
YoY %	177.37%	66.94%	-44.39%	-279.28%	-14.62%	-34.29%	-	-
Horiz. %	37.15%	-48.02%	-145.24%	-100.59%	56.11%	65.71%	100.00%	-
DY	2.41	2.65	6.55	7.12	6.43	6.17	6.51	-15.25%
YoY %	-9.06%	-59.54%	-8.01%	10.73%	4.21%	-5.22%	-	-
Horiz. %	37.02%	40.71%	100.61%	109.37%	98.77%	94.78%	100.00%	-
P/NAPS	0.42	0.39	0.40	0.45	0.83	1.28	0.00	-
YoY %	7.69%	-2.50%	-11.11%	-45.78%	-35.16%	0.00%	-	-
Horiz. %	32.81%	30.47%	31.25%	35.16%	64.84%	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