[MEDIAC] QoQ Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -5.38%
YoY- -40.86%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,387,392 1,324,816 1,100,812 1,194,940 1,297,362 1,267,040 1,168,890 12.09%
PBT 76,410 78,940 -26,554 71,684 75,962 66,748 80,255 -3.21%
Tax -30,230 -32,784 -20,594 -29,050 -32,492 -31,020 -29,297 2.11%
NP 46,180 46,156 -47,148 42,633 43,470 35,728 50,958 -6.34%
-
NP to SH 49,952 49,128 -44,368 45,732 48,334 40,328 58,549 -10.03%
-
Tax Rate 39.56% 41.53% - 40.53% 42.77% 46.47% 36.50% -
Total Cost 1,341,212 1,278,660 1,147,960 1,152,306 1,253,892 1,231,312 1,117,932 12.89%
-
Net Worth 770,560 758,918 763,811 833,157 847,667 836,025 748,289 1.97%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 24,296 - 28,008 22,721 36,106 - 46,905 -35.47%
Div Payout % 48.64% - 0.00% 49.68% 74.70% - 80.11% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 770,560 758,918 763,811 833,157 847,667 836,025 748,289 1.97%
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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 3.33% 3.48% -4.28% 3.57% 3.35% 2.82% 4.36% -
ROE 6.48% 6.47% -5.81% 5.49% 5.70% 4.82% 7.82% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 82.23 78.52 65.24 70.82 76.89 75.10 69.28 12.09%
EPS 2.98 2.92 -2.63 2.69 2.88 2.40 3.48 -9.81%
DPS 1.44 0.00 1.66 1.35 2.14 0.00 2.78 -35.47%
NAPS 0.4567 0.4498 0.4527 0.4938 0.5024 0.4955 0.4435 1.97%
Adjusted Per Share Value based on latest NOSH - 1,687,236
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 90.29 86.22 71.64 77.77 84.43 82.46 76.07 12.09%
EPS 3.25 3.20 -2.89 2.98 3.15 2.62 3.81 -10.04%
DPS 1.58 0.00 1.82 1.48 2.35 0.00 3.05 -35.47%
NAPS 0.5015 0.4939 0.4971 0.5422 0.5517 0.5441 0.487 1.97%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.265 0.295 0.365 0.395 0.465 0.515 0.645 -
P/RPS 0.32 0.38 0.56 0.56 0.60 0.69 0.93 -50.86%
P/EPS 8.95 10.13 -13.88 14.57 16.23 21.55 18.59 -38.54%
EY 11.17 9.87 -7.20 6.86 6.16 4.64 5.38 62.67%
DY 5.43 0.00 4.55 3.41 4.60 0.00 4.31 16.63%
P/NAPS 0.58 0.66 0.81 0.80 0.93 1.04 1.45 -45.68%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 28/08/18 30/05/18 26/02/18 28/11/17 29/08/17 29/05/17 -
Price 0.205 0.28 0.29 0.385 0.415 0.50 0.58 -
P/RPS 0.25 0.36 0.44 0.54 0.54 0.67 0.84 -55.39%
P/EPS 6.92 9.62 -11.03 14.20 14.49 20.92 16.71 -44.41%
EY 14.44 10.40 -9.07 7.04 6.90 4.78 5.98 79.89%
DY 7.02 0.00 5.72 3.50 5.16 0.00 4.79 28.99%
P/NAPS 0.45 0.62 0.64 0.78 0.83 1.01 1.31 -50.91%

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