[MEDIAC] QoQ Cumulative Quarter Result on 30-Jun-2016 [#1]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
23-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- -82.82%
YoY- -43.17%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,168,890 972,177 695,802 333,752 1,544,184 1,248,126 815,851 27.06%
PBT 80,255 84,233 60,142 29,990 165,398 152,901 97,477 -12.14%
Tax -29,297 -27,297 -19,329 -10,369 -49,860 -45,421 -29,771 -1.06%
NP 50,958 56,936 40,813 19,621 115,538 107,480 67,706 -17.24%
-
NP to SH 58,549 57,993 42,054 20,254 117,869 107,193 68,041 -9.52%
-
Tax Rate 36.50% 32.41% 32.14% 34.57% 30.15% 29.71% 30.54% -
Total Cost 1,117,932 915,241 654,989 314,131 1,428,646 1,140,646 748,145 30.67%
-
Net Worth 748,289 0 843,618 811,164 941,417 0 0 -
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 46,905 24,633 24,464 - 82,074 37,673 34,733 22.15%
Div Payout % 80.11% 42.48% 58.18% - 69.63% 35.15% 51.05% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 748,289 0 843,618 811,164 941,417 0 0 -
NOSH 1,687,236 1,687,236 1,687,236 1,687,236 1,685,316 1,681,852 1,677,935 0.36%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 4.36% 5.86% 5.87% 5.88% 7.48% 8.61% 8.30% -
ROE 7.82% 0.00% 4.98% 2.50% 12.52% 0.00% 0.00% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 69.28 57.62 41.24 19.94 91.63 74.21 48.62 26.60%
EPS 3.48 3.44 2.48 1.21 6.99 6.37 4.05 -9.60%
DPS 2.78 1.46 1.45 0.00 4.87 2.24 2.07 21.70%
NAPS 0.4435 0.00 0.50 0.4846 0.5586 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,687,236
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 76.07 63.27 45.28 21.72 100.50 81.23 53.10 27.05%
EPS 3.81 3.77 2.74 1.32 7.67 6.98 4.43 -9.55%
DPS 3.05 1.60 1.59 0.00 5.34 2.45 2.26 22.09%
NAPS 0.487 0.00 0.549 0.5279 0.6127 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.645 0.60 0.685 0.715 0.715 0.605 0.525 -
P/RPS 0.93 1.04 1.66 3.37 0.78 0.82 1.08 -9.47%
P/EPS 18.59 17.46 27.48 55.48 10.22 9.49 12.95 27.22%
EY 5.38 5.73 3.64 1.80 9.78 10.53 7.72 -21.37%
DY 4.31 2.43 2.12 0.00 6.81 3.70 3.94 6.16%
P/NAPS 1.45 0.00 1.37 0.00 1.28 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 27/02/17 30/11/16 23/08/16 30/05/16 26/02/16 25/11/15 -
Price 0.58 0.625 0.64 0.745 0.735 0.645 0.61 -
P/RPS 0.84 1.08 1.55 3.51 0.80 0.87 1.25 -23.26%
P/EPS 16.71 18.18 25.68 57.81 10.51 10.12 15.04 7.26%
EY 5.98 5.50 3.89 1.73 9.52 9.88 6.65 -6.82%
DY 4.79 2.34 2.27 0.00 6.63 3.47 3.39 25.89%
P/NAPS 1.31 0.00 1.28 0.00 1.32 0.00 0.00 -

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