[MEDIAC] QoQ Annualized Quarter Result on 30-Sep-2019 [#2]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 21.99%
YoY- -8.59%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized 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 414,888 1,031,743 1,095,614 1,211,162 1,184,364 1,166,513 1,275,366 -52.73%
PBT -101,908 40,038 59,048 50,288 53,632 -26,703 67,501 -
Tax 1,148 -13,647 -12,573 -7,182 -18,332 -21,156 -26,505 -
NP -100,760 26,391 46,474 43,106 35,300 -47,859 40,996 -
-
NP to SH -97,332 30,428 48,292 45,662 37,432 -46,131 42,700 -
-
Tax Rate - 34.09% 21.29% 14.28% 34.18% - 39.27% -
Total Cost 515,648 1,005,352 1,049,140 1,168,056 1,149,064 1,214,372 1,234,370 -44.14%
-
Net Worth 667,639 699,359 704,421 702,227 688,392 685,017 765,499 -8.72%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - 18,559 14,622 22,608 - 19,234 16,647 -
Div Payout % - 61.00% 30.28% 49.51% - 0.00% 38.99% -
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%
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
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% 2.56% 4.24% 3.56% 2.98% -4.10% 3.21% -
ROE -14.58% 4.35% 6.86% 6.50% 5.44% -6.73% 5.58% -
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 24.59 61.15 64.94 71.78 70.20 69.14 75.59 -52.73%
EPS -5.84 1.81 2.84 2.70 2.16 -2.74 2.53 -
DPS 0.00 1.10 0.87 1.34 0.00 1.14 0.99 -
NAPS 0.3957 0.4145 0.4175 0.4162 0.408 0.406 0.4537 -8.72%
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 27.00 67.15 71.30 78.82 77.08 75.92 83.00 -52.73%
EPS -6.33 1.98 3.14 2.97 2.44 -3.00 2.78 -
DPS 0.00 1.21 0.95 1.47 0.00 1.25 1.08 -
NAPS 0.4345 0.4551 0.4584 0.457 0.448 0.4458 0.4982 -8.72%
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 0.175 0.17 0.235 0.18 0.185 0.22 0.195 -
P/RPS 0.71 0.28 0.36 0.25 0.26 0.32 0.26 95.48%
P/EPS -3.03 9.43 8.21 6.65 8.34 -8.05 7.71 -
EY -32.96 10.61 12.18 15.04 11.99 -12.43 12.98 -
DY 0.00 6.47 3.69 7.44 0.00 5.18 5.06 -
P/NAPS 0.44 0.41 0.56 0.43 0.45 0.54 0.43 1.54%
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 0.15 0.195 0.20 0.165 0.17 0.19 0.25 -
P/RPS 0.61 0.32 0.31 0.23 0.24 0.27 0.33 50.67%
P/EPS -2.60 10.81 6.99 6.10 7.66 -6.95 9.88 -
EY -38.46 9.25 14.31 16.40 13.05 -14.39 10.12 -
DY 0.00 5.64 4.33 8.12 0.00 6.00 3.95 -
P/NAPS 0.38 0.47 0.48 0.40 0.42 0.47 0.55 -21.86%

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