[MEDIAC] QoQ Annualized Quarter Result on 30-Sep-2016 [#2]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 3.82%
YoY- -38.19%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,267,040 1,168,890 1,296,236 1,391,604 1,335,008 1,544,184 1,664,168 -16.63%
PBT 66,748 80,255 112,310 120,284 119,960 165,398 203,868 -52.52%
Tax -31,020 -29,297 -36,396 -38,658 -41,476 -49,860 -60,561 -36.00%
NP 35,728 50,958 75,914 81,626 78,484 115,538 143,306 -60.42%
-
NP to SH 40,328 58,549 77,324 84,108 81,016 117,869 142,924 -57.01%
-
Tax Rate 46.47% 36.50% 32.41% 32.14% 34.57% 30.15% 29.71% -
Total Cost 1,231,312 1,117,932 1,220,321 1,309,978 1,256,524 1,428,646 1,520,861 -13.14%
-
Net Worth 836,025 748,289 0 843,618 811,164 941,417 0 -
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - 46,905 32,844 48,929 - 82,074 50,231 -
Div Payout % - 80.11% 42.48% 58.18% - 69.63% 35.15% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 836,025 748,289 0 843,618 811,164 941,417 0 -
NOSH 1,687,236 1,687,236 1,687,236 1,687,236 1,687,236 1,685,316 1,681,852 0.21%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 2.82% 4.36% 5.86% 5.87% 5.88% 7.48% 8.61% -
ROE 4.82% 7.82% 0.00% 9.97% 9.99% 12.52% 0.00% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 75.10 69.28 76.83 82.48 79.76 91.63 98.95 -16.80%
EPS 2.40 3.48 4.59 4.96 4.84 6.99 8.49 -56.96%
DPS 0.00 2.78 1.95 2.90 0.00 4.87 2.99 -
NAPS 0.4955 0.4435 0.00 0.50 0.4846 0.5586 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,687,236
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 82.46 76.07 84.36 90.57 86.88 100.50 108.31 -16.63%
EPS 2.62 3.81 5.03 5.47 5.27 7.67 9.30 -57.05%
DPS 0.00 3.05 2.14 3.18 0.00 5.34 3.27 -
NAPS 0.5441 0.487 0.00 0.549 0.5279 0.6127 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.515 0.645 0.60 0.685 0.715 0.715 0.605 -
P/RPS 0.69 0.93 0.78 0.83 0.84 0.78 0.61 8.57%
P/EPS 21.55 18.59 13.09 13.74 13.87 10.22 7.12 109.38%
EY 4.64 5.38 7.64 7.28 7.21 9.78 14.05 -52.25%
DY 0.00 4.31 3.24 4.23 0.00 6.81 4.94 -
P/NAPS 1.04 1.45 0.00 1.37 0.00 1.28 0.00 -
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 29/05/17 27/02/17 30/11/16 23/08/16 30/05/16 26/02/16 -
Price 0.50 0.58 0.625 0.64 0.745 0.735 0.645 -
P/RPS 0.67 0.84 0.81 0.78 0.88 0.80 0.65 2.04%
P/EPS 20.92 16.71 13.64 12.84 14.45 10.51 7.59 96.70%
EY 4.78 5.98 7.33 7.79 6.92 9.52 13.18 -49.17%
DY 0.00 4.79 3.11 4.53 0.00 6.63 4.63 -
P/NAPS 1.01 1.31 0.00 1.28 0.00 1.32 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