[MEDIAC] QoQ Quarter Result on 31-Dec-2023 [#3]

Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023 [#3]
Profit Trend
QoQ- 50.33%
YoY- -238.98%
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 204,548 156,941 166,906 193,165 169,400 138,566 151,973 21.92%
PBT -4,139 -34,083 -5,788 -10,580 -13,421 -8,083 6,067 -
Tax -731 677 138 -850 -121 -2,328 -3,121 -62.03%
NP -4,870 -33,406 -5,650 -11,430 -13,542 -10,411 2,946 -
-
NP to SH -3,969 -32,564 -5,095 -10,257 -12,726 -9,382 3,666 -
-
Tax Rate - - - - - - 51.44% -
Total Cost 209,418 190,347 172,556 204,595 182,942 148,977 149,027 25.48%
-
Net Worth 590,870 607,405 638,956 646,042 656,503 677,425 685,186 -9.40%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - 11,810 - - - 11,304 - -
Div Payout % - 0.00% - - - 0.00% - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 590,870 607,405 638,956 646,042 656,503 677,425 685,186 -9.40%
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
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin -2.38% -21.29% -3.39% -5.92% -7.99% -7.51% 1.94% -
ROE -0.67% -5.36% -0.80% -1.59% -1.94% -1.38% 0.54% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 12.12 9.30 9.89 11.45 10.04 8.21 9.01 21.87%
EPS -0.24 -1.94 -0.32 -0.61 -0.75 -0.57 0.22 -
DPS 0.00 0.70 0.00 0.00 0.00 0.67 0.00 -
NAPS 0.3502 0.36 0.3787 0.3829 0.3891 0.4015 0.4061 -9.40%
Adjusted Per Share Value based on latest NOSH - 1,687,236
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 12.12 9.30 9.89 11.45 10.04 8.21 9.01 21.87%
EPS -0.24 -1.94 -0.32 -0.61 -0.75 -0.57 0.22 -
DPS 0.00 0.70 0.00 0.00 0.00 0.67 0.00 -
NAPS 0.3502 0.36 0.3787 0.3829 0.3891 0.4015 0.4061 -9.40%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.14 0.125 0.135 0.15 0.155 0.155 0.17 -
P/RPS 1.15 1.34 1.36 1.31 1.54 1.89 1.89 -28.21%
P/EPS -59.51 -6.48 -44.71 -24.67 -20.55 -27.87 78.24 -
EY -1.68 -15.44 -2.24 -4.05 -4.87 -3.59 1.28 -
DY 0.00 5.60 0.00 0.00 0.00 4.32 0.00 -
P/NAPS 0.40 0.35 0.36 0.39 0.40 0.39 0.42 -3.20%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 29/08/24 28/05/24 28/02/24 29/11/23 29/08/23 29/05/23 27/02/23 -
Price 0.125 0.12 0.13 0.14 0.155 0.16 0.165 -
P/RPS 1.03 1.29 1.31 1.22 1.54 1.95 1.83 -31.85%
P/EPS -53.14 -6.22 -43.05 -23.03 -20.55 -28.77 75.94 -
EY -1.88 -16.08 -2.32 -4.34 -4.87 -3.48 1.32 -
DY 0.00 5.83 0.00 0.00 0.00 4.19 0.00 -
P/NAPS 0.36 0.33 0.34 0.37 0.40 0.40 0.41 -8.31%

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