Highlights

[MEDIAC] QoQ Quarter Result on 2020-06-30 [#1]

Stock [MEDIAC]: MEDIA CHINESE INTERNATIONAL LTD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2021
Quarter 30-Jun-2020  [#1]
Profit Trend QoQ -     -214.50%    YoY -     -360.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 103,722 165,865 230,149 305,443 296,091 221,783 262,913 -46.24%
  QoQ % -37.47% -27.93% -24.65% 3.16% 33.50% -15.64% -
  Horiz. % 39.45% 63.09% 87.54% 116.18% 112.62% 84.36% 100.00%
PBT -25,477 -6,629 19,724 11,552 13,408 -76,704 12,425 -
  QoQ % -284.33% -133.61% 70.74% -13.84% 117.48% -717.34% -
  Horiz. % -205.05% -53.35% 158.74% 92.97% 107.91% -617.34% 100.00%
Tax 287 -3,709 -5,922 1,056 -4,583 -1,524 -4,765 -
  QoQ % 107.74% 37.37% -660.80% 123.04% -200.72% 68.02% -
  Horiz. % -6.02% 77.84% 124.28% -22.16% 96.18% 31.98% 100.00%
NP -25,190 -10,338 13,802 12,608 8,825 -78,228 7,660 -
  QoQ % -143.66% -174.90% 9.47% 42.87% 111.28% -1,121.25% -
  Horiz. % -328.85% -134.96% 180.18% 164.60% 115.21% -1,021.25% 100.00%
NP to SH -24,333 -7,737 13,917 13,345 9,358 -77,762 7,052 -
  QoQ % -214.50% -155.59% 4.29% 42.61% 112.03% -1,202.69% -
  Horiz. % -345.05% -109.71% 197.35% 189.24% 132.70% -1,102.69% 100.00%
Tax Rate - % - % 30.02 % -9.14 % 34.18 % - % 38.35 % -
  QoQ % 0.00% 0.00% 428.45% -126.74% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 78.28% -23.83% 89.13% 0.00% 100.00%
Total Cost 128,912 176,203 216,347 292,835 287,266 300,011 255,253 -36.61%
  QoQ % -26.84% -18.56% -26.12% 1.94% -4.25% 17.53% -
  Horiz. % 50.50% 69.03% 84.76% 114.72% 112.54% 117.53% 100.00%
Net Worth 667,639 699,359 704,421 702,227 688,392 685,017 765,499 -8.72%
  QoQ % -4.54% -0.72% 0.31% 2.01% 0.49% -10.51% -
  Horiz. % 87.22% 91.36% 92.02% 91.73% 89.93% 89.49% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - 6,917 - 11,304 - 6,917 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 163.41% 0.00% 100.00% -
Div Payout % - % - % - % 84.71 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 667,639 699,359 704,421 702,227 688,392 685,017 765,499 -8.72%
  QoQ % -4.54% -0.72% 0.31% 2.01% 0.49% -10.51% -
  Horiz. % 87.22% 91.36% 92.02% 91.73% 89.93% 89.49% 100.00%
NOSH 1,687,236 1,687,236 1,687,236 1,687,236 1,687,236 1,687,236 1,687,236 -
  QoQ % 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%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -24.29 % -6.23 % 6.00 % 4.13 % 2.98 % -35.27 % 2.91 % -
  QoQ % -289.89% -203.83% 45.28% 38.59% 108.45% -1,312.03% -
  Horiz. % -834.71% -214.09% 206.19% 141.92% 102.41% -1,212.03% 100.00%
ROE -3.64 % -1.11 % 1.98 % 1.90 % 1.36 % -11.35 % 0.92 % -
  QoQ % -227.93% -156.06% 4.21% 39.71% 111.98% -1,333.70% -
  Horiz. % -395.65% -120.65% 215.22% 206.52% 147.83% -1,233.70% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 6.15 9.83 13.64 18.10 17.55 13.14 15.58 -46.22%
  QoQ % -37.44% -27.93% -24.64% 3.13% 33.56% -15.66% -
  Horiz. % 39.47% 63.09% 87.55% 116.17% 112.64% 84.34% 100.00%
EPS -1.46 -0.47 0.82 0.79 0.54 -4.62 0.41 -
  QoQ % -210.64% -157.32% 3.80% 46.30% 111.69% -1,226.83% -
  Horiz. % -356.10% -114.63% 200.00% 192.68% 131.71% -1,126.83% 100.00%
DPS 0.00 0.41 0.00 0.67 0.00 0.41 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 163.41% 0.00% 100.00% -
NAPS 0.3957 0.4145 0.4175 0.4162 0.4080 0.4060 0.4537 -8.72%
  QoQ % -4.54% -0.72% 0.31% 2.01% 0.49% -10.51% -
  Horiz. % 87.22% 91.36% 92.02% 91.73% 89.93% 89.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,687,236
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 6.15 9.83 13.64 18.10 17.55 13.14 15.58 -46.22%
  QoQ % -37.44% -27.93% -24.64% 3.13% 33.56% -15.66% -
  Horiz. % 39.47% 63.09% 87.55% 116.17% 112.64% 84.34% 100.00%
EPS -1.46 -0.47 0.82 0.79 0.54 -4.62 0.41 -
  QoQ % -210.64% -157.32% 3.80% 46.30% 111.69% -1,226.83% -
  Horiz. % -356.10% -114.63% 200.00% 192.68% 131.71% -1,126.83% 100.00%
DPS 0.00 0.41 0.00 0.67 0.00 0.41 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 163.41% 0.00% 100.00% -
NAPS 0.3957 0.4145 0.4175 0.4162 0.4080 0.4060 0.4537 -8.72%
  QoQ % -4.54% -0.72% 0.31% 2.01% 0.49% -10.51% -
  Horiz. % 87.22% 91.36% 92.02% 91.73% 89.93% 89.49% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.1750 0.1700 0.2350 0.1800 0.1850 0.2200 0.1950 -
P/RPS 2.85 1.73 1.72 0.99 1.05 1.67 1.25 73.32%
  QoQ % 64.74% 0.58% 73.74% -5.71% -37.13% 33.60% -
  Horiz. % 228.00% 138.40% 137.60% 79.20% 84.00% 133.60% 100.00%
P/EPS -12.13 -37.07 28.49 22.76 33.36 -4.77 46.66 -
  QoQ % 67.28% -230.12% 25.18% -31.77% 799.37% -110.22% -
  Horiz. % -26.00% -79.45% 61.06% 48.78% 71.50% -10.22% 100.00%
EY -8.24 -2.70 3.51 4.39 3.00 -20.95 2.14 -
  QoQ % -205.19% -176.92% -20.05% 46.33% 114.32% -1,078.97% -
  Horiz. % -385.05% -126.17% 164.02% 205.14% 140.19% -978.97% 100.00%
DY 0.00 2.41 0.00 3.72 0.00 1.86 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 129.57% 0.00% 200.00% 0.00% 100.00% -
P/NAPS 0.44 0.41 0.56 0.43 0.45 0.54 0.43 1.55%
  QoQ % 7.32% -26.79% 30.23% -4.44% -16.67% 25.58% -
  Horiz. % 102.33% 95.35% 130.23% 100.00% 104.65% 125.58% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 24/06/20 27/02/20 25/11/19 28/08/19 28/05/19 25/02/19 -
Price 0.1500 0.1950 0.2000 0.1650 0.1700 0.1900 0.2500 -
P/RPS 2.44 1.98 1.47 0.91 0.97 1.45 1.60 32.52%
  QoQ % 23.23% 34.69% 61.54% -6.19% -33.10% -9.37% -
  Horiz. % 152.50% 123.75% 91.88% 56.88% 60.62% 90.62% 100.00%
P/EPS -10.40 -42.52 24.25 20.86 30.65 -4.12 59.81 -
  QoQ % 75.54% -275.34% 16.25% -31.94% 843.93% -106.89% -
  Horiz. % -17.39% -71.09% 40.55% 34.88% 51.25% -6.89% 100.00%
EY -9.61 -2.35 4.12 4.79 3.26 -24.26 1.67 -
  QoQ % -308.94% -157.04% -13.99% 46.93% 113.44% -1,552.69% -
  Horiz. % -575.45% -140.72% 246.71% 286.83% 195.21% -1,452.69% 100.00%
DY 0.00 2.10 0.00 4.06 0.00 2.16 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 97.22% 0.00% 187.96% 0.00% 100.00% -
P/NAPS 0.38 0.47 0.48 0.40 0.42 0.47 0.55 -21.86%
  QoQ % -19.15% -2.08% 20.00% -4.76% -10.64% -14.55% -
  Horiz. % 69.09% 85.45% 87.27% 72.73% 76.36% 85.45% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS