[MEDIAC] YoY Quarter Result on 31-Mar-2017 [#4]

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Quarter Result
Revenue	165,865	221,783	245,459	241,028	313,587	338,729	325,274	-10.60%
YoY %	-25.21%	-9.65%	1.84%	-23.14%	-7.42%	4.14%	-	-
Horiz. %	50.99%	68.18%	75.46%	74.10%	96.41%	104.14%	100.00%	-
PBT	-6,629	-76,704	-77,867	-137	14,645	22,597	42,429	-
YoY %	91.36%	1.49%	-56,737.23%	-100.94%	-35.19%	-46.74%	-	-
Horiz. %	-15.62%	-180.78%	-183.52%	-0.32%	34.52%	53.26%	100.00%	-
Tax	-3,709	-1,524	201	-3,245	-5,078	-16,678	-13,261	-19.11%
YoY %	-143.37%	-858.21%	106.19%	36.10%	69.55%	-25.77%	-	-
Horiz. %	27.97%	11.49%	-1.52%	24.47%	38.29%	125.77%	100.00%	-
NP	-10,338	-78,228	-77,666	-3,382	9,567	5,919	29,168	-
YoY %	86.78%	-0.72%	-2,196.45%	-135.35%	61.63%	-79.71%	-	-
Horiz. %	-35.44%	-268.20%	-266.27%	-11.59%	32.80%	20.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-7,737	-77,762	-77,102	3,200	12,181	9,720	29,194	-
YoY %	90.05%	-0.86%	-2,509.44%	-73.73%	25.32%	-66.71%	-	-
Horiz. %	-26.50%	-266.36%	-264.10%	10.96%	41.72%	33.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-	34.67%	73.81%	31.25%	-
YoY %	-	-	-	-	-53.03%	136.19%	-	-
Horiz. %	-	-	-	-	110.94%	236.19%	100.00%	-
Total Cost	176,203	300,011	323,125	244,410	304,020	332,810	296,106	-8.28%
YoY %	-41.27%	-7.15%	32.21%	-19.61%	-8.65%	12.40%	-	-
Horiz. %	59.51%	101.32%	109.12%	82.54%	102.67%	112.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	699,359	685,017	763,811	748,289	968,179	798,950	711,456	-0.28%
YoY %	2.09%	-10.32%	2.07%	-22.71%	21.18%	12.30%	-	-
Horiz. %	98.30%	96.28%	107.36%	105.18%	136.08%	112.30%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Dividend
Div	6,917	6,917	12,485	23,452	45,930	32,122	36,956	-24.34%
YoY %	0.00%	-44.60%	-46.76%	-48.94%	42.99%	-13.08%	-	-
Horiz. %	18.72%	18.72%	33.78%	63.46%	124.28%	86.92%	100.00%	-
Div Payout %	0.00%	0.00%	0.00%	732.89%	377.07%	330.48%	126.59%	-
YoY %	0.00%	0.00%	0.00%	94.36%	14.10%	161.06%	-	-
Horiz. %	0.00%	0.00%	0.00%	578.95%	297.87%	261.06%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Equity
Net Worth	699,359	685,017	763,811	748,289	968,179	798,950	711,456	-0.28%
YoY %	2.09%	-10.32%	2.07%	-22.71%	21.18%	12.30%	-	-
Horiz. %	98.30%	96.28%	107.36%	105.18%	136.08%	112.30%	100.00%	-
NOSH	1,687,236	1,687,236	1,687,236	1,687,236	1,733,225	1,647,321	1,687,514	-0.00%
YoY %	0.00%	0.00%	0.00%	-2.65%	5.21%	-2.38%	-	-
Horiz. %	99.98%	99.98%	99.98%	99.98%	102.71%	97.62%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Ratio Analysis
NP Margin	-6.23%	-35.27%	-31.64%	-1.40%	3.05%	1.75%	8.97%	-
YoY %	82.34%	-11.47%	-2,160.00%	-145.90%	74.29%	-80.49%	-	-
Horiz. %	-69.45%	-393.20%	-352.73%	-15.61%	34.00%	19.51%	100.00%	-
ROE	-1.11%	-11.35%	-10.09%	0.43%	1.26%	1.22%	4.10%	-
YoY %	90.22%	-12.49%	-2,446.51%	-65.87%	3.28%	-70.24%	-	-
Horiz. %	-27.07%	-276.83%	-246.10%	10.49%	30.73%	29.76%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Per Share
RPS	9.83	13.14	14.55	14.29	18.09	20.56	19.28	-10.61%
YoY %	-25.19%	-9.69%	1.82%	-21.01%	-12.01%	6.64%	-	-
Horiz. %	50.99%	68.15%	75.47%	74.12%	93.83%	106.64%	100.00%	-
EPS	-0.47	-4.62	-4.56	0.19	0.71	0.59	1.73	-
YoY %	89.83%	-1.32%	-2,500.00%	-73.24%	20.34%	-65.90%	-	-
Horiz. %	-27.17%	-267.05%	-263.58%	10.98%	41.04%	34.10%	100.00%	-
DPS	0.41	0.41	0.74	1.39	2.65	1.95	2.19	-24.34%
YoY %	0.00%	-44.59%	-46.76%	-47.55%	35.90%	-10.96%	-	-
Horiz. %	18.72%	18.72%	33.79%	63.47%	121.00%	89.04%	100.00%	-
NAPS	0.4145	0.406	0.4527	0.4435	0.5586	0.485	0.4216	-0.28%
YoY %	2.09%	-10.32%	2.07%	-20.61%	15.18%	15.04%	-	-
Horiz. %	98.32%	96.30%	107.38%	105.19%	132.50%	115.04%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,687,236
RPS	9.83	13.14	14.55	14.29	18.59	20.08	19.28	-10.61%
YoY %	-25.19%	-9.69%	1.82%	-23.13%	-7.42%	4.15%	-	-
Horiz. %	50.99%	68.15%	75.47%	74.12%	96.42%	104.15%	100.00%	-
EPS	-0.47	-4.62	-4.56	0.19	0.72	0.58	1.73	-
YoY %	89.83%	-1.32%	-2,500.00%	-73.61%	24.14%	-66.47%	-	-
Horiz. %	-27.17%	-267.05%	-263.58%	10.98%	41.62%	33.53%	100.00%	-
DPS	0.41	0.41	0.74	1.39	2.72	1.90	2.19	-24.34%
YoY %	0.00%	-44.59%	-46.76%	-48.90%	43.16%	-13.24%	-	-
Horiz. %	18.72%	18.72%	33.79%	63.47%	124.20%	86.76%	100.00%	-
NAPS	0.4145	0.406	0.4527	0.4435	0.5738	0.4735	0.4217	-0.28%
YoY %	2.09%	-10.32%	2.07%	-22.71%	21.18%	12.28%	-	-
Horiz. %	98.29%	96.28%	107.35%	105.17%	136.07%	112.28%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	-
Price	0.17	0.22	0.365	0.645	0.715	0.68	0.91	-
P/RPS	1.73	1.67	2.51	4.52	3.95	3.31	4.72	-15.39%
YoY %	3.59%	-33.47%	-44.47%	14.43%	19.34%	-29.87%	-	-
Horiz. %	36.65%	35.38%	53.18%	95.76%	83.69%	70.13%	100.00%	-
P/EPS	-37.07	-4.77	-7.99	340.08	101.74	115.24	52.60	-
YoY %	-677.15%	40.30%	-102.35%	234.26%	-11.71%	119.09%	-	-
Horiz. %	-70.48%	-9.07%	-15.19%	646.54%	193.42%	219.09%	100.00%	-
EY	-2.70	-20.95	-12.52	0.29	0.98	0.87	1.90	-
YoY %	87.11%	-67.33%	-4,417.24%	-70.41%	12.64%	-54.21%	-	-
Horiz. %	-142.11%	-1,102.63%	-658.95%	15.26%	51.58%	45.79%	100.00%	-
DY	2.41	1.86	2.03	2.16	3.71	2.87	2.41	0.00%
YoY %	29.57%	-8.37%	-6.02%	-41.78%	29.27%	19.09%	-	-
Horiz. %	100.00%	77.18%	84.23%	89.63%	153.94%	119.09%	100.00%	-
P/NAPS	0.41	0.54	0.81	1.45	1.28	1.40	2.16	-24.17%
YoY %	-24.07%	-33.33%	-44.14%	13.28%	-8.57%	-35.19%	-	-
Horiz. %	18.98%	25.00%	37.50%	67.13%	59.26%	64.81%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	24/06/20	28/05/19	30/05/18	29/05/17	30/05/16	28/05/15	29/05/14	-
Price	0.195	0.19	0.29	0.58	0.735	0.62	0.975	-
P/RPS	1.98	1.45	1.99	4.06	4.06	3.02	5.06	-14.46%
YoY %	36.55%	-27.14%	-50.99%	0.00%	34.44%	-40.32%	-	-
Horiz. %	39.13%	28.66%	39.33%	80.24%	80.24%	59.68%	100.00%	-
P/EPS	-42.52	-4.12	-6.35	305.81	104.58	105.08	56.36	-
YoY %	-932.04%	35.12%	-102.08%	192.42%	-0.48%	86.44%	-	-
Horiz. %	-75.44%	-7.31%	-11.27%	542.60%	185.56%	186.44%	100.00%	-
EY	-2.35	-24.26	-15.76	0.33	0.96	0.95	1.77	-
YoY %	90.31%	-53.93%	-4,875.76%	-65.62%	1.05%	-46.33%	-	-
Horiz. %	-132.77%	-1,370.62%	-890.40%	18.64%	54.24%	53.67%	100.00%	-
DY	2.10	2.16	2.55	2.40	3.61	3.15	2.25	-1.14%
YoY %	-2.78%	-15.29%	6.25%	-33.52%	14.60%	40.00%	-	-
Horiz. %	93.33%	96.00%	113.33%	106.67%	160.44%	140.00%	100.00%	-
P/NAPS	0.47	0.47	0.64	1.31	1.32	1.28	2.31	-23.28%
YoY %	0.00%	-26.56%	-51.15%	-0.76%	3.12%	-44.59%	-	-
Horiz. %	20.35%	20.35%	27.71%	56.71%	57.14%	55.41%	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