[MEDIAC] QoQ Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 252.06%
YoY- 134.61%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 617,860 533,384 514,760 513,938 492,124 476,532 479,605 18.37%
PBT 19,972 2,240 8,408 12,206 -1,280 -31,804 -5,667 -
Tax -12,530 -8,852 -9,089 -7,058 -4,246 -2,292 -2,264 212.55%
NP 7,442 -6,612 -681 5,148 -5,526 -34,096 -7,931 -
-
NP to SH 9,676 -5,344 1,683 6,508 -4,280 -31,620 -5,402 -
-
Tax Rate 62.74% 395.18% 108.10% 57.82% - - - -
Total Cost 610,418 539,996 515,441 508,790 497,650 510,628 487,536 16.15%
-
Net Worth 684,849 676,750 683,330 685,861 679,618 676,750 688,392 -0.34%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - 10,629 - - - 6,917 -
Div Payout % - - 631.59% - - - 0.00% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 684,849 676,750 683,330 685,861 679,618 676,750 688,392 -0.34%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 1.20% -1.24% -0.13% 1.00% -1.12% -7.16% -1.65% -
ROE 1.41% -0.79% 0.25% 0.95% -0.63% -4.67% -0.78% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 36.62 31.61 30.51 30.46 29.17 28.24 28.43 18.36%
EPS 0.56 -0.36 0.08 0.39 -0.26 -1.84 -0.33 -
DPS 0.00 0.00 0.63 0.00 0.00 0.00 0.41 -
NAPS 0.4059 0.4011 0.405 0.4065 0.4028 0.4011 0.408 -0.34%
Adjusted Per Share Value based on latest NOSH - 1,687,236
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 40.21 34.71 33.50 33.45 32.03 31.01 31.21 18.38%
EPS 0.63 -0.35 0.11 0.42 -0.28 -2.06 -0.35 -
DPS 0.00 0.00 0.69 0.00 0.00 0.00 0.45 -
NAPS 0.4457 0.4404 0.4447 0.4464 0.4423 0.4404 0.448 -0.34%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.16 0.17 0.16 0.165 0.175 0.185 0.20 -
P/RPS 0.44 0.54 0.52 0.54 0.60 0.66 0.70 -26.60%
P/EPS 27.90 -53.67 160.40 42.78 -68.99 -9.87 -62.47 -
EY 3.58 -1.86 0.62 2.34 -1.45 -10.13 -1.60 -
DY 0.00 0.00 3.94 0.00 0.00 0.00 2.05 -
P/NAPS 0.39 0.42 0.40 0.41 0.43 0.46 0.49 -14.10%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 29/08/22 26/05/22 25/02/22 24/11/21 27/08/21 27/05/21 -
Price 0.175 0.16 0.18 0.165 0.17 0.19 0.18 -
P/RPS 0.48 0.51 0.59 0.54 0.58 0.67 0.63 -16.56%
P/EPS 30.52 -50.52 180.45 42.78 -67.02 -10.14 -56.22 -
EY 3.28 -1.98 0.55 2.34 -1.49 -9.86 -1.78 -
DY 0.00 0.00 3.50 0.00 0.00 0.00 2.28 -
P/NAPS 0.43 0.40 0.44 0.41 0.42 0.47 0.44 -1.51%

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