[MEDIAC] QoQ Annualized Quarter Result on 31-Mar-2019 [#4]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- -208.04%
YoY- -3.97%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,095,614 1,211,162 1,184,364 1,166,513 1,275,366 1,387,392 1,324,816 -11.86%
PBT 59,048 50,288 53,632 -26,703 67,501 76,410 78,940 -17.55%
Tax -12,573 -7,182 -18,332 -21,156 -26,505 -30,230 -32,784 -47.12%
NP 46,474 43,106 35,300 -47,859 40,996 46,180 46,156 0.45%
-
NP to SH 48,292 45,662 37,432 -46,131 42,700 49,952 49,128 -1.13%
-
Tax Rate 21.29% 14.28% 34.18% - 39.27% 39.56% 41.53% -
Total Cost 1,049,140 1,168,056 1,149,064 1,214,372 1,234,370 1,341,212 1,278,660 -12.32%
-
Net Worth 704,421 702,227 688,392 685,017 765,499 770,560 758,918 -4.83%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 14,622 22,608 - 19,234 16,647 24,296 - -
Div Payout % 30.28% 49.51% - 0.00% 38.99% 48.64% - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 704,421 702,227 688,392 685,017 765,499 770,560 758,918 -4.83%
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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 4.24% 3.56% 2.98% -4.10% 3.21% 3.33% 3.48% -
ROE 6.86% 6.50% 5.44% -6.73% 5.58% 6.48% 6.47% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 64.94 71.78 70.20 69.14 75.59 82.23 78.52 -11.86%
EPS 2.84 2.70 2.16 -2.74 2.53 2.98 2.92 -1.82%
DPS 0.87 1.34 0.00 1.14 0.99 1.44 0.00 -
NAPS 0.4175 0.4162 0.408 0.406 0.4537 0.4567 0.4498 -4.83%
Adjusted Per Share Value based on latest NOSH - 1,687,236
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 71.30 78.82 77.08 75.92 83.00 90.29 86.22 -11.86%
EPS 3.14 2.97 2.44 -3.00 2.78 3.25 3.20 -1.25%
DPS 0.95 1.47 0.00 1.25 1.08 1.58 0.00 -
NAPS 0.4584 0.457 0.448 0.4458 0.4982 0.5015 0.4939 -4.83%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.235 0.18 0.185 0.22 0.195 0.265 0.295 -
P/RPS 0.36 0.25 0.26 0.32 0.26 0.32 0.38 -3.53%
P/EPS 8.21 6.65 8.34 -8.05 7.71 8.95 10.13 -13.03%
EY 12.18 15.04 11.99 -12.43 12.98 11.17 9.87 15.00%
DY 3.69 7.44 0.00 5.18 5.06 5.43 0.00 -
P/NAPS 0.56 0.43 0.45 0.54 0.43 0.58 0.66 -10.34%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 25/11/19 28/08/19 28/05/19 25/02/19 29/11/18 28/08/18 -
Price 0.20 0.165 0.17 0.19 0.25 0.205 0.28 -
P/RPS 0.31 0.23 0.24 0.27 0.33 0.25 0.36 -9.46%
P/EPS 6.99 6.10 7.66 -6.95 9.88 6.92 9.62 -19.13%
EY 14.31 16.40 13.05 -14.39 10.12 14.44 10.40 23.63%
DY 4.33 8.12 0.00 6.00 3.95 7.02 0.00 -
P/NAPS 0.48 0.40 0.42 0.47 0.55 0.45 0.62 -15.64%

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