[MEDIAC] QoQ Annualized Quarter Result on 30-Jun-2016 [#1]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
23-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- -31.27%
YoY- -43.17%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,168,890 1,296,236 1,391,604 1,335,008 1,544,184 1,664,168 1,631,702 -19.92%
PBT 80,255 112,310 120,284 119,960 165,398 203,868 194,954 -44.63%
Tax -29,297 -36,396 -38,658 -41,476 -49,860 -60,561 -59,542 -37.64%
NP 50,958 75,914 81,626 78,484 115,538 143,306 135,412 -47.84%
-
NP to SH 58,549 77,324 84,108 81,016 117,869 142,924 136,082 -42.97%
-
Tax Rate 36.50% 32.41% 32.14% 34.57% 30.15% 29.71% 30.54% -
Total Cost 1,117,932 1,220,321 1,309,978 1,256,524 1,428,646 1,520,861 1,496,290 -17.64%
-
Net Worth 748,289 0 843,618 811,164 941,417 0 0 -
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 46,905 32,844 48,929 - 82,074 50,231 69,466 -23.01%
Div Payout % 80.11% 42.48% 58.18% - 69.63% 35.15% 51.05% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 748,289 0 843,618 811,164 941,417 0 0 -
NOSH 1,687,236 1,687,236 1,687,236 1,687,236 1,685,316 1,681,852 1,677,935 0.36%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 4.36% 5.86% 5.87% 5.88% 7.48% 8.61% 8.30% -
ROE 7.82% 0.00% 9.97% 9.99% 12.52% 0.00% 0.00% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 69.28 76.83 82.48 79.76 91.63 98.95 97.24 -20.21%
EPS 3.48 4.59 4.96 4.84 6.99 8.49 8.10 -43.03%
DPS 2.78 1.95 2.90 0.00 4.87 2.99 4.14 -23.29%
NAPS 0.4435 0.00 0.50 0.4846 0.5586 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,687,236
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 76.07 84.36 90.57 86.88 100.50 108.31 106.19 -19.92%
EPS 3.81 5.03 5.47 5.27 7.67 9.30 8.86 -42.99%
DPS 3.05 2.14 3.18 0.00 5.34 3.27 4.52 -23.04%
NAPS 0.487 0.00 0.549 0.5279 0.6127 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.645 0.60 0.685 0.715 0.715 0.605 0.525 -
P/RPS 0.93 0.78 0.83 0.84 0.78 0.61 0.54 43.63%
P/EPS 18.59 13.09 13.74 13.87 10.22 7.12 6.47 101.97%
EY 5.38 7.64 7.28 7.21 9.78 14.05 15.45 -50.47%
DY 4.31 3.24 4.23 0.00 6.81 4.94 7.89 -33.15%
P/NAPS 1.45 0.00 1.37 0.00 1.28 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 27/02/17 30/11/16 23/08/16 30/05/16 26/02/16 25/11/15 -
Price 0.58 0.625 0.64 0.745 0.735 0.645 0.61 -
P/RPS 0.84 0.81 0.78 0.88 0.80 0.65 0.63 21.12%
P/EPS 16.71 13.64 12.84 14.45 10.51 7.59 7.52 70.20%
EY 5.98 7.33 7.79 6.92 9.52 13.18 13.30 -41.28%
DY 4.79 3.11 4.53 0.00 6.63 4.63 6.79 -20.73%
P/NAPS 1.31 0.00 1.28 0.00 1.32 0.00 0.00 -

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
Post a Comment