[MEDIAC] QoQ Cumulative Quarter Result on 30-Jun-2017 [#1]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -82.78%
YoY- -50.22%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,100,812 896,205 648,681 316,760 1,168,890 972,177 695,802 35.81%
PBT -26,554 53,763 37,981 16,687 80,255 84,233 60,142 -
Tax -20,594 -21,788 -16,246 -7,755 -29,297 -27,297 -19,329 4.32%
NP -47,148 31,975 21,735 8,932 50,958 56,936 40,813 -
-
NP to SH -44,368 34,299 24,167 10,082 58,549 57,993 42,054 -
-
Tax Rate - 40.53% 42.77% 46.47% 36.50% 32.41% 32.14% -
Total Cost 1,147,960 864,230 626,946 307,828 1,117,932 915,241 654,989 45.41%
-
Net Worth 763,811 833,157 847,667 836,025 748,289 0 843,618 -6.41%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 28,008 17,041 18,053 - 46,905 24,633 24,464 9.44%
Div Payout % 0.00% 49.68% 74.70% - 80.11% 42.48% 58.18% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 763,811 833,157 847,667 836,025 748,289 0 843,618 -6.41%
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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -4.28% 3.57% 3.35% 2.82% 4.36% 5.86% 5.87% -
ROE -5.81% 4.12% 2.85% 1.21% 7.82% 0.00% 4.98% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 65.24 53.12 38.45 18.77 69.28 57.62 41.24 35.80%
EPS -2.63 2.02 1.44 0.60 3.48 3.44 2.48 -
DPS 1.66 1.01 1.07 0.00 2.78 1.46 1.45 9.44%
NAPS 0.4527 0.4938 0.5024 0.4955 0.4435 0.00 0.50 -6.41%
Adjusted Per Share Value based on latest NOSH - 1,687,236
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 71.64 58.33 42.22 20.61 76.07 63.27 45.28 35.81%
EPS -2.89 2.23 1.57 0.66 3.81 3.77 2.74 -
DPS 1.82 1.11 1.17 0.00 3.05 1.60 1.59 9.43%
NAPS 0.4971 0.5422 0.5517 0.5441 0.487 0.00 0.549 -6.41%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.365 0.395 0.465 0.515 0.645 0.60 0.685 -
P/RPS 0.56 0.74 1.21 2.74 0.93 1.04 1.66 -51.57%
P/EPS -13.88 19.43 32.46 86.19 18.59 17.46 27.48 -
EY -7.20 5.15 3.08 1.16 5.38 5.73 3.64 -
DY 4.55 2.56 2.30 0.00 4.31 2.43 2.12 66.46%
P/NAPS 0.81 0.80 0.93 1.04 1.45 0.00 1.37 -29.57%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 26/02/18 28/11/17 29/08/17 29/05/17 27/02/17 30/11/16 -
Price 0.29 0.385 0.415 0.50 0.58 0.625 0.64 -
P/RPS 0.44 0.72 1.08 2.66 0.84 1.08 1.55 -56.84%
P/EPS -11.03 18.94 28.97 83.68 16.71 18.18 25.68 -
EY -9.07 5.28 3.45 1.20 5.98 5.50 3.89 -
DY 5.72 2.62 2.58 0.00 4.79 2.34 2.27 85.27%
P/NAPS 0.64 0.78 0.83 1.01 1.31 0.00 1.28 -37.03%

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