[MEDIAC] QoQ Annualized Quarter Result on 31-Mar-2018 [#4]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -197.02%
YoY- -175.78%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,275,366 1,387,392 1,324,816 1,100,812 1,194,940 1,297,362 1,267,040 0.43%
PBT 67,501 76,410 78,940 -26,554 71,684 75,962 66,748 0.74%
Tax -26,505 -30,230 -32,784 -20,594 -29,050 -32,492 -31,020 -9.92%
NP 40,996 46,180 46,156 -47,148 42,633 43,470 35,728 9.57%
-
NP to SH 42,700 49,952 49,128 -44,368 45,732 48,334 40,328 3.87%
-
Tax Rate 39.27% 39.56% 41.53% - 40.53% 42.77% 46.47% -
Total Cost 1,234,370 1,341,212 1,278,660 1,147,960 1,152,306 1,253,892 1,231,312 0.16%
-
Net Worth 765,499 770,560 758,918 763,811 833,157 847,667 836,025 -5.69%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 16,647 24,296 - 28,008 22,721 36,106 - -
Div Payout % 38.99% 48.64% - 0.00% 49.68% 74.70% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 765,499 770,560 758,918 763,811 833,157 847,667 836,025 -5.69%
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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 3.21% 3.33% 3.48% -4.28% 3.57% 3.35% 2.82% -
ROE 5.58% 6.48% 6.47% -5.81% 5.49% 5.70% 4.82% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 75.59 82.23 78.52 65.24 70.82 76.89 75.10 0.43%
EPS 2.53 2.98 2.92 -2.63 2.69 2.88 2.40 3.56%
DPS 0.99 1.44 0.00 1.66 1.35 2.14 0.00 -
NAPS 0.4537 0.4567 0.4498 0.4527 0.4938 0.5024 0.4955 -5.69%
Adjusted Per Share Value based on latest NOSH - 1,687,236
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 83.00 90.29 86.22 71.64 77.77 84.43 82.46 0.43%
EPS 2.78 3.25 3.20 -2.89 2.98 3.15 2.62 4.01%
DPS 1.08 1.58 0.00 1.82 1.48 2.35 0.00 -
NAPS 0.4982 0.5015 0.4939 0.4971 0.5422 0.5517 0.5441 -5.69%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.195 0.265 0.295 0.365 0.395 0.465 0.515 -
P/RPS 0.26 0.32 0.38 0.56 0.56 0.60 0.69 -47.73%
P/EPS 7.71 8.95 10.13 -13.88 14.57 16.23 21.55 -49.50%
EY 12.98 11.17 9.87 -7.20 6.86 6.16 4.64 98.16%
DY 5.06 5.43 0.00 4.55 3.41 4.60 0.00 -
P/NAPS 0.43 0.58 0.66 0.81 0.80 0.93 1.04 -44.41%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 29/11/18 28/08/18 30/05/18 26/02/18 28/11/17 29/08/17 -
Price 0.25 0.205 0.28 0.29 0.385 0.415 0.50 -
P/RPS 0.33 0.25 0.36 0.44 0.54 0.54 0.67 -37.55%
P/EPS 9.88 6.92 9.62 -11.03 14.20 14.49 20.92 -39.27%
EY 10.12 14.44 10.40 -9.07 7.04 6.90 4.78 64.65%
DY 3.95 7.02 0.00 5.72 3.50 5.16 0.00 -
P/NAPS 0.55 0.45 0.62 0.64 0.78 0.83 1.01 -33.24%

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