[MEDIAC] QoQ Annualized Quarter Result on 30-Jun-2017 [#1]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -31.12%
YoY- -50.22%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,100,812 1,194,940 1,297,362 1,267,040 1,168,890 1,296,236 1,391,604 -14.47%
PBT -26,554 71,684 75,962 66,748 80,255 112,310 120,284 -
Tax -20,594 -29,050 -32,492 -31,020 -29,297 -36,396 -38,658 -34.30%
NP -47,148 42,633 43,470 35,728 50,958 75,914 81,626 -
-
NP to SH -44,368 45,732 48,334 40,328 58,549 77,324 84,108 -
-
Tax Rate - 40.53% 42.77% 46.47% 36.50% 32.41% 32.14% -
Total Cost 1,147,960 1,152,306 1,253,892 1,231,312 1,117,932 1,220,321 1,309,978 -8.43%
-
Net Worth 763,811 833,157 847,667 836,025 748,289 0 843,618 -6.41%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 28,008 22,721 36,106 - 46,905 32,844 48,929 -31.08%
Div Payout % 0.00% 49.68% 74.70% - 80.11% 42.48% 58.18% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 763,811 833,157 847,667 836,025 748,289 0 843,618 -6.41%
NOSH 1,687,236 1,687,236 1,687,236 1,687,236 1,687,236 1,687,236 1,687,236 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -4.28% 3.57% 3.35% 2.82% 4.36% 5.86% 5.87% -
ROE -5.81% 5.49% 5.70% 4.82% 7.82% 0.00% 9.97% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 65.24 70.82 76.89 75.10 69.28 76.83 82.48 -14.48%
EPS -2.63 2.69 2.88 2.40 3.48 4.59 4.96 -
DPS 1.66 1.35 2.14 0.00 2.78 1.95 2.90 -31.08%
NAPS 0.4527 0.4938 0.5024 0.4955 0.4435 0.00 0.50 -6.41%
Adjusted Per Share Value based on latest NOSH - 1,687,236
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 71.64 77.77 84.43 82.46 76.07 84.36 90.57 -14.48%
EPS -2.89 2.98 3.15 2.62 3.81 5.03 5.47 -
DPS 1.82 1.48 2.35 0.00 3.05 2.14 3.18 -31.09%
NAPS 0.4971 0.5422 0.5517 0.5441 0.487 0.00 0.549 -6.41%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.365 0.395 0.465 0.515 0.645 0.60 0.685 -
P/RPS 0.56 0.56 0.60 0.69 0.93 0.78 0.83 -23.09%
P/EPS -13.88 14.57 16.23 21.55 18.59 13.09 13.74 -
EY -7.20 6.86 6.16 4.64 5.38 7.64 7.28 -
DY 4.55 3.41 4.60 0.00 4.31 3.24 4.23 4.98%
P/NAPS 0.81 0.80 0.93 1.04 1.45 0.00 1.37 -29.57%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 26/02/18 28/11/17 29/08/17 29/05/17 27/02/17 30/11/16 -
Price 0.29 0.385 0.415 0.50 0.58 0.625 0.64 -
P/RPS 0.44 0.54 0.54 0.67 0.84 0.81 0.78 -31.75%
P/EPS -11.03 14.20 14.49 20.92 16.71 13.64 12.84 -
EY -9.07 7.04 6.90 4.78 5.98 7.33 7.79 -
DY 5.72 3.50 5.16 0.00 4.79 3.11 4.53 16.84%
P/NAPS 0.64 0.78 0.83 1.01 1.31 0.00 1.28 -37.03%

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