Johannesburg - Delayed Quote • ZAc
MultiChoice Group Limited (MCG.JO)
At close: April 26 at 5:00 PM GMT+2
Breakdown
TTM
3/31/2023
3/31/2022
3/31/2021
Total Revenue
58,821,000.00
59,141,000.00
55,240,000.00
53,338,000.00
Cost of Revenue
32,239,000.00
32,437,000.00
29,769,000.00
27,812,000.00
Gross Profit
26,582,000.00
26,704,000.00
25,471,000.00
25,526,000.00
Operating Expense
17,597,000.00
16,639,000.00
14,910,000.00
15,185,000.00
Operating Income
8,985,000.00
10,065,000.00
10,561,000.00
10,341,000.00
Net Non Operating Interest Income Expense
-1,067,000.00
-1,009,000.00
-950,000.00
-714,000.00
Pretax Income
-390,000.00
921,000.00
7,094,000.00
8,904,000.00
Tax Provision
3,496,000.00
3,841,000.00
4,210,000.00
4,827,000.00
Net Income Common Stockholders
-4,541,000.00
-3,478,000.00
1,358,000.00
2,161,000.00
Diluted NI Available to Com Stockholders
-4,541,000.00
-3,478,000.00
1,358,000.00
2,161,000.00
Basic EPS
-10.65
-8.15
3.18
5.06
Diluted EPS
-10.65
-8.15
3.09
4.97
Basic Average Shares
426,500.00
427,000.00
427,000.00
427,000.00
Diluted Average Shares
426,500.00
427,000.00
439,000.00
435,000.00
Total Operating Income as Reported
8,773,000.00
10,157,000.00
10,296,000.00
10,458,000.00
Rent Expense Supplemental
--
38,000.00
19,000.00
37,000.00
Total Expenses
49,836,000.00
49,076,000.00
44,679,000.00
42,997,000.00
Net Income from Continuing & Discontinued Operation
-4,541,000.00
-3,478,000.00
1,358,000.00
2,161,000.00
Normalized Income
-2,718,190.00
-1,961,060.00
1,548,800.00
2,094,760.00
Interest Income
573,000.00
449,000.00
260,000.00
366,000.00
Interest Expense
1,640,000.00
1,458,000.00
1,210,000.00
1,080,000.00
Net Interest Income
-1,067,000.00
-1,009,000.00
-950,000.00
-714,000.00
EBIT
1,250,000.00
2,379,000.00
8,304,000.00
9,984,000.00
EBITDA
1,250,000.00
20,106,000.00
25,163,000.00
24,442,000.00
Reconciled Cost of Revenue
32,239,000.00
32,437,000.00
29,769,000.00
27,812,000.00
Reconciled Depreciation
--
17,727,000.00
16,859,000.00
14,458,000.00
Net Income from Continuing Operation Net Minority Interest
-4,541,000.00
-3,478,000.00
1,358,000.00
2,161,000.00
Total Unusual Items Excluding Goodwill
-2,497,000.00
-2,078,000.00
-265,000.00
92,000.00
Total Unusual Items
-2,497,000.00
-2,078,000.00
-265,000.00
92,000.00
Normalized EBITDA
3,747,000.00
22,184,000.00
25,428,000.00
24,350,000.00
Tax Rate for Calcs
0.00
0.00
0.00
0.00
Tax Effect of Unusual Items
-674,190.00
-561,060.00
-74,200.00
25,760.00
3/31/2021 - 2/27/2019
Upgrade to begin using 40 years of financial statements and get so much more.
Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.
Upgrade