Highlights

[MEDIAC] YoY 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?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 103,722 296,091 331,204 316,760 333,752 403,046 370,758 -19.11%
  YoY % -64.97% -10.60% 4.56% -5.09% -17.19% 8.71% -
  Horiz. % 27.98% 79.86% 89.33% 85.44% 90.02% 108.71% 100.00%
PBT -25,477 13,408 19,735 16,687 29,990 50,797 40,121 -
  YoY % -290.01% -32.06% 18.27% -44.36% -40.96% 26.61% -
  Horiz. % -63.50% 33.42% 49.19% 41.59% 74.75% 126.61% 100.00%
Tax 287 -4,583 -8,196 -7,755 -10,369 -14,941 -13,011 -
  YoY % 106.26% 44.08% -5.69% 25.21% 30.60% -14.83% -
  Horiz. % -2.21% 35.22% 62.99% 59.60% 79.69% 114.83% 100.00%
NP -25,190 8,825 11,539 8,932 19,621 35,856 27,110 -
  YoY % -385.44% -23.52% 29.19% -54.48% -45.28% 32.26% -
  Horiz. % -92.92% 32.55% 42.56% 32.95% 72.38% 132.26% 100.00%
NP to SH -24,333 9,358 12,282 10,082 20,254 35,638 26,616 -
  YoY % -360.02% -23.81% 21.82% -50.22% -43.17% 33.90% -
  Horiz. % -91.42% 35.16% 46.15% 37.88% 76.10% 133.90% 100.00%
Tax Rate - % 34.18 % 41.53 % 46.47 % 34.57 % 29.41 % 32.43 % -
  YoY % 0.00% -17.70% -10.63% 34.42% 17.55% -9.31% -
  Horiz. % 0.00% 105.40% 128.06% 143.29% 106.60% 90.69% 100.00%
Total Cost 128,912 287,266 319,665 307,828 314,131 367,190 343,648 -15.06%
  YoY % -55.12% -10.14% 3.85% -2.01% -14.45% 6.85% -
  Horiz. % 37.51% 83.59% 93.02% 89.58% 91.41% 106.85% 100.00%
Net Worth 667,639 688,392 758,918 836,025 811,164 0 702,187 -0.84%
  YoY % -3.01% -9.29% -9.22% 3.06% 0.00% 0.00% -
  Horiz. % 95.08% 98.04% 108.08% 119.06% 115.52% 0.00% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 667,639 688,392 758,918 836,025 811,164 0 702,187 -0.84%
  YoY % -3.01% -9.29% -9.22% 3.06% 0.00% 0.00% -
  Horiz. % 95.08% 98.04% 108.08% 119.06% 115.52% 0.00% 100.00%
NOSH 1,687,236 1,687,236 1,687,236 1,687,236 1,687,236 1,701,683 1,695,286 -0.08%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.85% 0.38% -
  Horiz. % 99.53% 99.53% 99.53% 99.53% 99.53% 100.38% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -24.29 % 2.98 % 3.48 % 2.82 % 5.88 % 8.90 % 7.31 % -
  YoY % -915.10% -14.37% 23.40% -52.04% -33.93% 21.75% -
  Horiz. % -332.28% 40.77% 47.61% 38.58% 80.44% 121.75% 100.00%
ROE -3.64 % 1.36 % 1.62 % 1.21 % 2.50 % - % 3.79 % -
  YoY % -367.65% -16.05% 33.88% -51.60% 0.00% 0.00% -
  Horiz. % -96.04% 35.88% 42.74% 31.93% 65.96% 0.00% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 6.15 17.55 19.63 18.77 19.94 23.69 21.87 -19.04%
  YoY % -64.96% -10.60% 4.58% -5.87% -15.83% 8.32% -
  Horiz. % 28.12% 80.25% 89.76% 85.83% 91.18% 108.32% 100.00%
EPS -1.46 0.54 0.73 0.60 1.21 2.10 1.57 -
  YoY % -370.37% -26.03% 21.67% -50.41% -42.38% 33.76% -
  Horiz. % -92.99% 34.39% 46.50% 38.22% 77.07% 133.76% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3957 0.4080 0.4498 0.4955 0.4846 0.0000 0.4142 -0.76%
  YoY % -3.01% -9.29% -9.22% 2.25% 0.00% 0.00% -
  Horiz. % 95.53% 98.50% 108.59% 119.63% 117.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,687,236
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 6.15 17.55 19.63 18.77 19.94 23.89 21.97 -19.10%
  YoY % -64.96% -10.60% 4.58% -5.87% -16.53% 8.74% -
  Horiz. % 27.99% 79.88% 89.35% 85.43% 90.76% 108.74% 100.00%
EPS -1.46 0.54 0.73 0.60 1.21 2.11 1.58 -
  YoY % -370.37% -26.03% 21.67% -50.41% -42.65% 33.54% -
  Horiz. % -92.41% 34.18% 46.20% 37.97% 76.58% 133.54% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3957 0.4080 0.4498 0.4955 0.4846 0.0000 0.4162 -0.84%
  YoY % -3.01% -9.29% -9.22% 2.25% 0.00% 0.00% -
  Horiz. % 95.07% 98.03% 108.07% 119.05% 116.43% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.1750 0.1850 0.2950 0.5150 0.7150 0.6050 0.9600 -
P/RPS 2.85 1.05 1.50 2.74 3.37 2.55 4.39 -6.94%
  YoY % 171.43% -30.00% -45.26% -18.69% 32.16% -41.91% -
  Horiz. % 64.92% 23.92% 34.17% 62.41% 76.77% 58.09% 100.00%
P/EPS -12.13 33.36 40.53 86.19 55.48 28.89 61.15 -
  YoY % -136.36% -17.69% -52.98% 55.35% 92.04% -52.76% -
  Horiz. % -19.84% 54.55% 66.28% 140.95% 90.73% 47.24% 100.00%
EY -8.24 3.00 2.47 1.16 1.80 3.46 1.64 -
  YoY % -374.67% 21.46% 112.93% -35.56% -47.98% 110.98% -
  Horiz. % -502.44% 182.93% 150.61% 70.73% 109.76% 210.98% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.44 0.45 0.66 1.04 0.00 0.00 2.32 -24.18%
  YoY % -2.22% -31.82% -36.54% 0.00% 0.00% 0.00% -
  Horiz. % 18.97% 19.40% 28.45% 44.83% 0.00% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 28/08/19 28/08/18 29/08/17 23/08/16 26/08/15 28/08/14 -
Price 0.1500 0.1700 0.2800 0.5000 0.7450 0.5050 0.9200 -
P/RPS 2.44 0.97 1.43 2.66 3.51 2.13 4.21 -8.68%
  YoY % 151.55% -32.17% -46.24% -24.22% 64.79% -49.41% -
  Horiz. % 57.96% 23.04% 33.97% 63.18% 83.37% 50.59% 100.00%
P/EPS -10.40 30.65 38.46 83.68 57.81 24.11 58.60 -
  YoY % -133.93% -20.31% -54.04% 44.75% 139.78% -58.86% -
  Horiz. % -17.75% 52.30% 65.63% 142.80% 98.65% 41.14% 100.00%
EY -9.61 3.26 2.60 1.20 1.73 4.15 1.71 -
  YoY % -394.79% 25.38% 116.67% -30.64% -58.31% 142.69% -
  Horiz. % -561.99% 190.64% 152.05% 70.18% 101.17% 242.69% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.38 0.42 0.62 1.01 0.00 0.00 2.22 -25.47%
  YoY % -9.52% -32.26% -38.61% 0.00% 0.00% 0.00% -
  Horiz. % 17.12% 18.92% 27.93% 45.50% 0.00% 0.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

2170 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.300.00 
 KOTRA 3.180.00 
 UCREST 0.140.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4250.00 
 EAH-WE 0.0150.00 
 IRIS 0.260.00 
 TOPGLOV-C79 0.4150.00 
 BTECH 0.4550.00 

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!

TOP ARTICLES

1. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
2. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
3. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
4. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
5. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS