[MEDIAC] QoQ Annualized Quarter Result on 31-Dec-2016 [#3]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- -8.07%
YoY- -45.9%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,297,362 1,267,040 1,168,890 1,296,236 1,391,604 1,335,008 1,544,184 -10.95%
PBT 75,962 66,748 80,255 112,310 120,284 119,960 165,398 -40.44%
Tax -32,492 -31,020 -29,297 -36,396 -38,658 -41,476 -49,860 -24.81%
NP 43,470 35,728 50,958 75,914 81,626 78,484 115,538 -47.85%
-
NP to SH 48,334 40,328 58,549 77,324 84,108 81,016 117,869 -44.77%
-
Tax Rate 42.77% 46.47% 36.50% 32.41% 32.14% 34.57% 30.15% -
Total Cost 1,253,892 1,231,312 1,117,932 1,220,321 1,309,978 1,256,524 1,428,646 -8.32%
-
Net Worth 847,667 836,025 748,289 0 843,618 811,164 941,417 -6.74%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 36,106 - 46,905 32,844 48,929 - 82,074 -42.12%
Div Payout % 74.70% - 80.11% 42.48% 58.18% - 69.63% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 847,667 836,025 748,289 0 843,618 811,164 941,417 -6.74%
NOSH 1,687,236 1,687,236 1,687,236 1,687,236 1,687,236 1,687,236 1,685,316 0.07%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 3.35% 2.82% 4.36% 5.86% 5.87% 5.88% 7.48% -
ROE 5.70% 4.82% 7.82% 0.00% 9.97% 9.99% 12.52% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 76.89 75.10 69.28 76.83 82.48 79.76 91.63 -11.02%
EPS 2.88 2.40 3.48 4.59 4.96 4.84 6.99 -44.59%
DPS 2.14 0.00 2.78 1.95 2.90 0.00 4.87 -42.17%
NAPS 0.5024 0.4955 0.4435 0.00 0.50 0.4846 0.5586 -6.81%
Adjusted Per Share Value based on latest NOSH - 1,687,236
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 84.43 82.46 76.07 84.36 90.57 86.88 100.50 -10.95%
EPS 3.15 2.62 3.81 5.03 5.47 5.27 7.67 -44.71%
DPS 2.35 0.00 3.05 2.14 3.18 0.00 5.34 -42.11%
NAPS 0.5517 0.5441 0.487 0.00 0.549 0.5279 0.6127 -6.74%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.465 0.515 0.645 0.60 0.685 0.715 0.715 -
P/RPS 0.60 0.69 0.93 0.78 0.83 0.84 0.78 -16.03%
P/EPS 16.23 21.55 18.59 13.09 13.74 13.87 10.22 36.07%
EY 6.16 4.64 5.38 7.64 7.28 7.21 9.78 -26.50%
DY 4.60 0.00 4.31 3.24 4.23 0.00 6.81 -22.99%
P/NAPS 0.93 1.04 1.45 0.00 1.37 0.00 1.28 -19.16%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 29/08/17 29/05/17 27/02/17 30/11/16 23/08/16 30/05/16 -
Price 0.415 0.50 0.58 0.625 0.64 0.745 0.735 -
P/RPS 0.54 0.67 0.84 0.81 0.78 0.88 0.80 -23.03%
P/EPS 14.49 20.92 16.71 13.64 12.84 14.45 10.51 23.84%
EY 6.90 4.78 5.98 7.33 7.79 6.92 9.52 -19.29%
DY 5.16 0.00 4.79 3.11 4.53 0.00 6.63 -15.37%
P/NAPS 0.83 1.01 1.31 0.00 1.28 0.00 1.32 -26.58%

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