[MEDIAC] YoY Quarter Result on 31-Mar-2021 [#4]

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Quarter Result
Revenue	156,941	138,566	125,511	122,825	165,865	221,783	245,459	-7.17%
YoY %	13.26%	10.40%	2.19%	-25.95%	-25.21%	-9.65%	-	-
Horiz. %	63.94%	56.45%	51.13%	50.04%	67.57%	90.35%	100.00%	-
PBT	-34,083	-8,083	-837	10,796	-6,629	-76,704	-77,867	-12.85%
YoY %	-321.66%	-865.71%	-107.75%	262.86%	91.36%	1.49%	-	-
Horiz. %	43.77%	10.38%	1.07%	-13.86%	8.51%	98.51%	100.00%	-
Tax	677	-2,328	-3,743	-2,516	-3,709	-1,524	201	22.41%
YoY %	129.08%	37.80%	-48.77%	32.17%	-143.37%	-858.21%	-	-
Horiz. %	336.82%	-1,158.21%	-1,862.19%	-1,251.74%	-1,845.27%	-758.21%	100.00%	-
NP	-33,406	-10,411	-4,580	8,280	-10,338	-78,228	-77,666	-13.10%
YoY %	-220.87%	-127.31%	-155.31%	180.09%	86.78%	-0.72%	-	-
Horiz. %	43.01%	13.40%	5.90%	-10.66%	13.31%	100.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-32,564	-9,382	-3,247	9,155	-7,737	-77,762	-77,102	-13.36%
YoY %	-247.09%	-188.94%	-135.47%	218.33%	90.05%	-0.86%	-	-
Horiz. %	42.23%	12.17%	4.21%	-11.87%	10.03%	100.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	23.30%	-	-	-	-
YoY %	-	-	-	0.00%	-	-	-	-
Horiz. %	-	-	-	100.00%	-	-	-	-
Total Cost	190,347	148,977	130,091	114,545	176,203	300,011	323,125	-8.43%
YoY %	27.77%	14.52%	13.57%	-34.99%	-41.27%	-7.15%	-	-
Horiz. %	58.91%	46.11%	40.26%	35.45%	54.53%	92.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	607,405	677,425	683,330	688,392	699,359	685,017	763,811	-3.74%
YoY %	-10.34%	-0.86%	-0.74%	-1.57%	2.09%	-10.32%	-	-
Horiz. %	79.52%	88.69%	89.46%	90.13%	91.56%	89.68%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Dividend
Div	11,810	11,304	10,629	6,917	6,917	6,917	12,485	-0.92%
YoY %	4.48%	6.35%	53.66%	0.00%	0.00%	-44.60%	-	-
Horiz. %	94.59%	90.54%	85.13%	55.40%	55.40%	55.40%	100.00%	-
Div Payout %	0.00%	0.00%	0.00%	75.56%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	100.00%	-	-	-	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Equity
Net Worth	607,405	677,425	683,330	688,392	699,359	685,017	763,811	-3.74%
YoY %	-10.34%	-0.86%	-0.74%	-1.57%	2.09%	-10.32%	-	-
Horiz. %	79.52%	88.69%	89.46%	90.13%	91.56%	89.68%	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%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Ratio Analysis
NP Margin	-21.29%	-7.51%	-3.65%	6.74%	-6.23%	-35.27%	-31.64%	-
YoY %	-183.49%	-105.75%	-154.15%	208.19%	82.34%	-11.47%	-	-
Horiz. %	67.29%	23.74%	11.54%	-21.30%	19.69%	111.47%	100.00%	-
ROE	-5.36%	-1.38%	-0.48%	1.33%	-1.11%	-11.35%	-10.09%	-
YoY %	-288.41%	-187.50%	-136.09%	219.82%	90.22%	-12.49%	-	-
Horiz. %	53.12%	13.68%	4.76%	-13.18%	11.00%	112.49%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Per Share
RPS	9.30	8.21	7.44	7.28	9.83	13.14	14.55	-7.18%
YoY %	13.28%	10.35%	2.20%	-25.94%	-25.19%	-9.69%	-	-
Horiz. %	63.92%	56.43%	51.13%	50.03%	67.56%	90.31%	100.00%	-
EPS	-1.94	-0.57	-0.21	0.54	-0.47	-4.62	-4.56	-13.26%
YoY %	-240.35%	-171.43%	-138.89%	214.89%	89.83%	-1.32%	-	-
Horiz. %	42.54%	12.50%	4.61%	-11.84%	10.31%	101.32%	100.00%	-
DPS	0.70	0.67	0.63	0.41	0.41	0.41	0.74	-0.92%
YoY %	4.48%	6.35%	53.66%	0.00%	0.00%	-44.59%	-	-
Horiz. %	94.59%	90.54%	85.14%	55.41%	55.41%	55.41%	100.00%	-
NAPS	0.36	0.4015	0.405	0.408	0.4145	0.406	0.4527	-3.74%
YoY %	-10.34%	-0.86%	-0.74%	-1.57%	2.09%	-10.32%	-	-
Horiz. %	79.52%	88.69%	89.46%	90.13%	91.56%	89.68%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 1,687,236
RPS	9.30	8.21	7.44	7.28	9.83	13.14	14.55	-7.18%
YoY %	13.28%	10.35%	2.20%	-25.94%	-25.19%	-9.69%	-	-
Horiz. %	63.92%	56.43%	51.13%	50.03%	67.56%	90.31%	100.00%	-
EPS	-1.94	-0.57	-0.21	0.54	-0.47	-4.62	-4.56	-13.26%
YoY %	-240.35%	-171.43%	-138.89%	214.89%	89.83%	-1.32%	-	-
Horiz. %	42.54%	12.50%	4.61%	-11.84%	10.31%	101.32%	100.00%	-
DPS	0.70	0.67	0.63	0.41	0.41	0.41	0.74	-0.92%
YoY %	4.48%	6.35%	53.66%	0.00%	0.00%	-44.59%	-	-
Horiz. %	94.59%	90.54%	85.14%	55.41%	55.41%	55.41%	100.00%	-
NAPS	0.36	0.4015	0.405	0.408	0.4145	0.406	0.4527	-3.74%
YoY %	-10.34%	-0.86%	-0.74%	-1.57%	2.09%	-10.32%	-	-
Horiz. %	79.52%	88.69%	89.46%	90.13%	91.56%	89.68%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/24	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	-
Price	0.125	0.155	0.16	0.20	0.17	0.22	0.365	-
P/RPS	1.34	1.89	2.15	2.75	1.73	1.67	2.51	-9.92%
YoY %	-29.10%	-12.09%	-21.82%	58.96%	3.59%	-33.47%	-	-
Horiz. %	53.39%	75.30%	85.66%	109.56%	68.92%	66.53%	100.00%	-
P/EPS	-6.48	-27.87	-83.14	36.86	-37.07	-4.77	-7.99	-3.42%
YoY %	76.75%	66.48%	-325.56%	199.43%	-677.15%	40.30%	-	-
Horiz. %	81.10%	348.81%	1,040.55%	-461.33%	463.95%	59.70%	100.00%	-
EY	-15.44	-3.59	-1.20	2.71	-2.70	-20.95	-12.52	3.55%
YoY %	-330.08%	-199.17%	-144.28%	200.37%	87.11%	-67.33%	-	-
Horiz. %	123.32%	28.67%	9.58%	-21.65%	21.57%	167.33%	100.00%	-
DY	5.60	4.32	3.94	2.05	2.41	1.86	2.03	18.40%
YoY %	29.63%	9.64%	92.20%	-14.94%	29.57%	-8.37%	-	-
Horiz. %	275.86%	212.81%	194.09%	100.99%	118.72%	91.63%	100.00%	-
P/NAPS	0.35	0.39	0.40	0.49	0.41	0.54	0.81	-13.04%
YoY %	-10.26%	-2.50%	-18.37%	19.51%	-24.07%	-33.33%	-	-
Horiz. %	43.21%	48.15%	49.38%	60.49%	50.62%	66.67%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	28/05/24	29/05/23	26/05/22	27/05/21	24/06/20	28/05/19	30/05/18	-
Price	0.12	0.16	0.18	0.18	0.195	0.19	0.29	-
P/RPS	1.29	1.95	2.42	2.47	1.98	1.45	1.99	-6.96%
YoY %	-33.85%	-19.42%	-2.02%	24.75%	36.55%	-27.14%	-	-
Horiz. %	64.82%	97.99%	121.61%	124.12%	99.50%	72.86%	100.00%	-
P/EPS	-6.22	-28.77	-93.53	33.17	-42.52	-4.12	-6.35	-0.34%
YoY %	78.38%	69.24%	-381.97%	178.01%	-932.04%	35.12%	-	-
Horiz. %	97.95%	453.07%	1,472.91%	-522.36%	669.61%	64.88%	100.00%	-
EY	-16.08	-3.48	-1.07	3.01	-2.35	-24.26	-15.76	0.33%
YoY %	-362.07%	-225.23%	-135.55%	228.09%	90.31%	-53.93%	-	-
Horiz. %	102.03%	22.08%	6.79%	-19.10%	14.91%	153.93%	100.00%	-
DY	5.83	4.19	3.50	2.28	2.10	2.16	2.55	14.76%
YoY %	39.14%	19.71%	53.51%	8.57%	-2.78%	-15.29%	-	-
Horiz. %	228.63%	164.31%	137.25%	89.41%	82.35%	84.71%	100.00%	-
P/NAPS	0.33	0.40	0.44	0.44	0.47	0.47	0.64	-10.44%
YoY %	-17.50%	-9.09%	0.00%	-6.38%	0.00%	-26.56%	-	-
Horiz. %	51.56%	62.50%	68.75%	68.75%	73.44%	73.44%	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