[MEDIAC] YoY Annualized Quarter Result on 30-Jun-2023 [#1]

Announcement Date
29-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Jun-2023 [#1]
Profit Trend
QoQ- -4604.62%
YoY- -852.54%
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 818,192 677,600 533,384 476,532 414,888 1,184,364 1,324,816 -7.71%
PBT -16,556 -53,684 2,240 -31,804 -101,908 53,632 78,940 -
Tax -2,924 -484 -8,852 -2,292 1,148 -18,332 -32,784 -33.13%
NP -19,480 -54,168 -6,612 -34,096 -100,760 35,300 46,156 -
-
NP to SH -15,876 -50,904 -5,344 -31,620 -97,332 37,432 49,128 -
-
Tax Rate - - 395.18% - - 34.18% 41.53% -
Total Cost 837,672 731,768 539,996 510,628 515,648 1,149,064 1,278,660 -6.80%
-
Net Worth 590,870 656,503 676,750 676,750 667,639 688,392 758,918 -4.08%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 590,870 656,503 676,750 676,750 667,639 688,392 758,918 -4.08%
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 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -2.38% -7.99% -1.24% -7.16% -24.29% 2.98% 3.48% -
ROE -2.69% -7.75% -0.79% -4.67% -14.58% 5.44% 6.47% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 48.49 40.16 31.61 28.24 24.59 70.20 78.52 -7.71%
EPS -0.96 -3.00 -0.36 -1.84 -5.84 2.16 2.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3502 0.3891 0.4011 0.4011 0.3957 0.408 0.4498 -4.08%
Adjusted Per Share Value based on latest NOSH - 1,687,236
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 48.49 40.16 31.61 28.24 24.59 70.20 78.52 -7.71%
EPS -0.96 -3.00 -0.36 -1.84 -5.84 2.16 2.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3502 0.3891 0.4011 0.4011 0.3957 0.408 0.4498 -4.08%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.14 0.155 0.17 0.185 0.175 0.185 0.295 -
P/RPS 0.29 0.39 0.54 0.66 0.71 0.26 0.38 -4.40%
P/EPS -14.88 -5.14 -53.67 -9.87 -3.03 8.34 10.13 -
EY -6.72 -19.46 -1.86 -10.13 -32.96 11.99 9.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.42 0.46 0.44 0.45 0.66 -8.00%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 29/08/23 29/08/22 27/08/21 28/08/20 28/08/19 28/08/18 -
Price 0.125 0.155 0.16 0.19 0.15 0.17 0.28 -
P/RPS 0.26 0.39 0.51 0.67 0.61 0.24 0.36 -5.27%
P/EPS -13.28 -5.14 -50.52 -10.14 -2.60 7.66 9.62 -
EY -7.53 -19.46 -1.98 -9.86 -38.46 13.05 10.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.40 0.47 0.38 0.42 0.62 -8.65%

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