[MEDIAC] QoQ Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 57.54%
YoY- -13.72%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 695,802 333,752 1,544,184 1,248,126 815,851 403,046 1,674,504 -44.22%
PBT 60,142 29,990 165,398 152,901 97,477 50,797 185,349 -52.68%
Tax -19,329 -10,369 -49,860 -45,421 -29,771 -14,941 -64,036 -54.90%
NP 40,813 19,621 115,538 107,480 67,706 35,856 121,313 -51.53%
-
NP to SH 42,054 20,254 117,869 107,193 68,041 35,638 122,636 -50.91%
-
Tax Rate 32.14% 34.57% 30.15% 29.71% 30.54% 29.41% 34.55% -
Total Cost 654,989 314,131 1,428,646 1,140,646 748,145 367,190 1,553,191 -43.67%
-
Net Worth 843,618 811,164 941,417 0 0 0 819,340 1.96%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 24,464 - 82,074 37,673 34,733 - 61,323 -45.71%
Div Payout % 58.18% - 69.63% 35.15% 51.05% - 50.00% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 843,618 811,164 941,417 0 0 0 819,340 1.96%
NOSH 1,687,236 1,687,236 1,685,316 1,681,852 1,677,935 1,701,683 1,689,361 -0.08%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 5.87% 5.88% 7.48% 8.61% 8.30% 8.90% 7.24% -
ROE 4.98% 2.50% 12.52% 0.00% 0.00% 0.00% 14.97% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 41.24 19.94 91.63 74.21 48.62 23.69 99.12 -44.17%
EPS 2.48 1.21 6.99 6.37 4.05 2.10 7.26 -51.03%
DPS 1.45 0.00 4.87 2.24 2.07 0.00 3.63 -45.67%
NAPS 0.50 0.4846 0.5586 0.00 0.00 0.00 0.485 2.04%
Adjusted Per Share Value based on latest NOSH - 1,690,582
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 45.28 21.72 100.50 81.23 53.10 26.23 108.98 -44.22%
EPS 2.74 1.32 7.67 6.98 4.43 2.32 7.98 -50.87%
DPS 1.59 0.00 5.34 2.45 2.26 0.00 3.99 -45.75%
NAPS 0.549 0.5279 0.6127 0.00 0.00 0.00 0.5332 1.96%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.685 0.715 0.715 0.605 0.525 0.605 0.68 -
P/RPS 1.66 3.37 0.78 0.82 1.08 2.55 0.69 79.25%
P/EPS 27.48 55.48 10.22 9.49 12.95 28.89 9.37 104.48%
EY 3.64 1.80 9.78 10.53 7.72 3.46 10.68 -51.11%
DY 2.12 0.00 6.81 3.70 3.94 0.00 5.34 -45.89%
P/NAPS 1.37 0.00 1.28 0.00 0.00 0.00 1.40 -1.42%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 23/08/16 30/05/16 26/02/16 25/11/15 26/08/15 28/05/15 -
Price 0.64 0.745 0.735 0.645 0.61 0.505 0.62 -
P/RPS 1.55 3.51 0.80 0.87 1.25 2.13 0.63 81.94%
P/EPS 25.68 57.81 10.51 10.12 15.04 24.11 8.54 107.91%
EY 3.89 1.73 9.52 9.88 6.65 4.15 11.71 -51.93%
DY 2.27 0.00 6.63 3.47 3.39 0.00 5.85 -46.70%
P/NAPS 1.28 0.00 1.32 0.00 0.00 0.00 1.28 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