[MEDIAC] QoQ Annualized Quarter Result on 31-Mar-2022 [#4]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- -74.14%
YoY- 131.16%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 592,849 617,860 533,384 514,760 513,938 492,124 476,532 15.62%
PBT 20,702 19,972 2,240 8,408 12,206 -1,280 -31,804 -
Tax -12,074 -12,530 -8,852 -9,089 -7,058 -4,246 -2,292 201.83%
NP 8,628 7,442 -6,612 -681 5,148 -5,526 -34,096 -
-
NP to SH 10,998 9,676 -5,344 1,683 6,508 -4,280 -31,620 -
-
Tax Rate 58.32% 62.74% 395.18% 108.10% 57.82% - - -
Total Cost 584,221 610,418 539,996 515,441 508,790 497,650 510,628 9.36%
-
Net Worth 685,186 684,849 676,750 683,330 685,861 679,618 676,750 0.82%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - 10,629 - - - -
Div Payout % - - - 631.59% - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 685,186 684,849 676,750 683,330 685,861 679,618 676,750 0.82%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 1.46% 1.20% -1.24% -0.13% 1.00% -1.12% -7.16% -
ROE 1.61% 1.41% -0.79% 0.25% 0.95% -0.63% -4.67% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 35.14 36.62 31.61 30.51 30.46 29.17 28.24 15.64%
EPS 0.64 0.56 -0.36 0.08 0.39 -0.26 -1.84 -
DPS 0.00 0.00 0.00 0.63 0.00 0.00 0.00 -
NAPS 0.4061 0.4059 0.4011 0.405 0.4065 0.4028 0.4011 0.82%
Adjusted Per Share Value based on latest NOSH - 1,687,236
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 38.58 40.21 34.71 33.50 33.45 32.03 31.01 15.62%
EPS 0.72 0.63 -0.35 0.11 0.42 -0.28 -2.06 -
DPS 0.00 0.00 0.00 0.69 0.00 0.00 0.00 -
NAPS 0.4459 0.4457 0.4404 0.4447 0.4464 0.4423 0.4404 0.82%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.17 0.16 0.17 0.16 0.165 0.175 0.185 -
P/RPS 0.48 0.44 0.54 0.52 0.54 0.60 0.66 -19.08%
P/EPS 26.08 27.90 -53.67 160.40 42.78 -68.99 -9.87 -
EY 3.83 3.58 -1.86 0.62 2.34 -1.45 -10.13 -
DY 0.00 0.00 0.00 3.94 0.00 0.00 0.00 -
P/NAPS 0.42 0.39 0.42 0.40 0.41 0.43 0.46 -5.86%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 25/11/22 29/08/22 26/05/22 25/02/22 24/11/21 27/08/21 -
Price 0.165 0.175 0.16 0.18 0.165 0.17 0.19 -
P/RPS 0.47 0.48 0.51 0.59 0.54 0.58 0.67 -20.99%
P/EPS 25.31 30.52 -50.52 180.45 42.78 -67.02 -10.14 -
EY 3.95 3.28 -1.98 0.55 2.34 -1.49 -9.86 -
DY 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
P/NAPS 0.41 0.43 0.40 0.44 0.41 0.42 0.47 -8.68%

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