[MEDIAC] QoQ Cumulative Quarter Result on 30-Sep-2019 [#2]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 143.97%
YoY- -8.59%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 103,722 1,031,743 821,711 605,581 296,091 1,166,513 956,525 -77.29%
PBT -25,477 40,038 44,286 25,144 13,408 -26,703 50,626 -
Tax 287 -13,647 -9,430 -3,591 -4,583 -21,156 -19,879 -
NP -25,190 26,391 34,856 21,553 8,825 -47,859 30,747 -
-
NP to SH -24,333 30,428 36,219 22,831 9,358 -46,131 32,025 -
-
Tax Rate - 34.09% 21.29% 14.28% 34.18% - 39.27% -
Total Cost 128,912 1,005,352 786,855 584,028 287,266 1,214,372 925,778 -73.16%
-
Net Worth 667,639 699,359 704,421 702,227 688,392 685,017 765,499 -8.72%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - 18,559 10,967 11,304 - 19,234 12,485 -
Div Payout % - 61.00% 30.28% 49.51% - 0.00% 38.99% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 667,639 699,359 704,421 702,227 688,392 685,017 765,499 -8.72%
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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -24.29% 2.56% 4.24% 3.56% 2.98% -4.10% 3.21% -
ROE -3.64% 4.35% 5.14% 3.25% 1.36% -6.73% 4.18% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 6.15 61.15 48.70 35.89 17.55 69.14 56.69 -77.28%
EPS -1.46 1.81 2.13 1.35 0.54 -2.74 1.90 -
DPS 0.00 1.10 0.65 0.67 0.00 1.14 0.74 -
NAPS 0.3957 0.4145 0.4175 0.4162 0.408 0.406 0.4537 -8.72%
Adjusted Per Share Value based on latest NOSH - 1,687,236
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 6.75 67.15 53.48 39.41 19.27 75.92 62.25 -77.29%
EPS -1.58 1.98 2.36 1.49 0.61 -3.00 2.08 -
DPS 0.00 1.21 0.71 0.74 0.00 1.25 0.81 -
NAPS 0.4345 0.4551 0.4584 0.457 0.448 0.4458 0.4982 -8.72%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.175 0.17 0.235 0.18 0.185 0.22 0.195 -
P/RPS 2.85 0.28 0.48 0.50 1.05 0.32 0.34 313.18%
P/EPS -12.13 9.43 10.95 13.30 33.36 -8.05 10.27 -
EY -8.24 10.61 9.13 7.52 3.00 -12.43 9.73 -
DY 0.00 6.47 2.77 3.72 0.00 5.18 3.79 -
P/NAPS 0.44 0.41 0.56 0.43 0.45 0.54 0.43 1.54%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 24/06/20 27/02/20 25/11/19 28/08/19 28/05/19 25/02/19 -
Price 0.15 0.195 0.20 0.165 0.17 0.19 0.25 -
P/RPS 2.44 0.32 0.41 0.46 0.97 0.27 0.44 213.62%
P/EPS -10.40 10.81 9.32 12.19 30.65 -6.95 13.17 -
EY -9.61 9.25 10.73 8.20 3.26 -14.39 7.59 -
DY 0.00 5.64 3.25 4.06 0.00 6.00 2.96 -
P/NAPS 0.38 0.47 0.48 0.40 0.42 0.47 0.55 -21.86%

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