[MEDIAC] QoQ Cumulative Quarter Result on 30-Jun-2023 [#1]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
29-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Jun-2023 [#1]
Profit Trend
QoQ- -1076.16%
YoY- -852.54%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 695,542 522,549 363,546 169,400 585,937 444,637 308,930 71.69%
PBT -64,328 -29,344 -24,079 -13,421 7,540 15,527 9,986 -
Tax -160 -812 -972 -121 -11,440 -9,056 -6,265 -91.30%
NP -64,488 -30,156 -25,051 -13,542 -3,900 6,471 3,721 -
-
NP to SH -61,063 -27,650 -23,057 -12,726 -1,082 8,249 4,838 -
-
Tax Rate - - - - 151.72% 58.32% 62.74% -
Total Cost 760,030 552,705 388,597 182,942 589,837 438,166 305,209 83.61%
-
Net Worth 607,405 638,956 646,042 656,503 677,425 685,186 684,849 -7.68%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 11,810 - - - 11,304 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 607,405 638,956 646,042 656,503 677,425 685,186 684,849 -7.68%
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
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin -9.27% -5.77% -6.89% -7.99% -0.67% 1.46% 1.20% -
ROE -10.05% -4.33% -3.57% -1.94% -0.16% 1.20% 0.71% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 41.22 30.97 21.55 10.04 34.73 26.35 18.31 71.68%
EPS -3.60 -1.65 -1.36 -0.75 -0.04 0.48 0.28 -
DPS 0.70 0.00 0.00 0.00 0.67 0.00 0.00 -
NAPS 0.36 0.3787 0.3829 0.3891 0.4015 0.4061 0.4059 -7.68%
Adjusted Per Share Value based on latest NOSH - 1,687,236
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 41.22 30.97 21.55 10.04 34.73 26.35 18.31 71.68%
EPS -3.60 -1.65 -1.36 -0.75 -0.04 0.48 0.28 -
DPS 0.70 0.00 0.00 0.00 0.67 0.00 0.00 -
NAPS 0.36 0.3787 0.3829 0.3891 0.4015 0.4061 0.4059 -7.68%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.125 0.135 0.15 0.155 0.155 0.17 0.16 -
P/RPS 0.30 0.44 0.70 1.54 0.45 0.65 0.87 -50.79%
P/EPS -3.45 -8.24 -10.98 -20.55 -241.70 34.77 55.80 -
EY -28.95 -12.14 -9.11 -4.87 -0.41 2.88 1.79 -
DY 5.60 0.00 0.00 0.00 4.32 0.00 0.00 -
P/NAPS 0.35 0.36 0.39 0.40 0.39 0.42 0.39 -6.95%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 28/05/24 28/02/24 29/11/23 29/08/23 29/05/23 27/02/23 25/11/22 -
Price 0.12 0.13 0.14 0.155 0.16 0.165 0.175 -
P/RPS 0.29 0.42 0.65 1.54 0.46 0.63 0.96 -54.94%
P/EPS -3.32 -7.93 -10.24 -20.55 -249.50 33.75 61.03 -
EY -30.16 -12.61 -9.76 -4.87 -0.40 2.96 1.64 -
DY 5.83 0.00 0.00 0.00 4.19 0.00 0.00 -
P/NAPS 0.33 0.34 0.37 0.40 0.40 0.41 0.43 -16.16%

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