[MEDIAC] QoQ Cumulative Quarter Result on 31-Dec-2017 [#3]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 41.92%
YoY- -40.86%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 693,696 331,204 1,100,812 896,205 648,681 316,760 1,168,890 -29.35%
PBT 38,205 19,735 -26,554 53,763 37,981 16,687 80,255 -39.00%
Tax -15,115 -8,196 -20,594 -21,788 -16,246 -7,755 -29,297 -35.64%
NP 23,090 11,539 -47,148 31,975 21,735 8,932 50,958 -40.97%
-
NP to SH 24,976 12,282 -44,368 34,299 24,167 10,082 58,549 -43.30%
-
Tax Rate 39.56% 41.53% - 40.53% 42.77% 46.47% 36.50% -
Total Cost 670,606 319,665 1,147,960 864,230 626,946 307,828 1,117,932 -28.85%
-
Net Worth 770,560 758,918 763,811 833,157 847,667 836,025 748,289 1.97%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 12,148 - 28,008 17,041 18,053 - 46,905 -59.33%
Div Payout % 48.64% - 0.00% 49.68% 74.70% - 80.11% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 770,560 758,918 763,811 833,157 847,667 836,025 748,289 1.97%
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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 3.33% 3.48% -4.28% 3.57% 3.35% 2.82% 4.36% -
ROE 3.24% 1.62% -5.81% 4.12% 2.85% 1.21% 7.82% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 41.11 19.63 65.24 53.12 38.45 18.77 69.28 -29.36%
EPS 1.49 0.73 -2.63 2.02 1.44 0.60 3.48 -43.16%
DPS 0.72 0.00 1.66 1.01 1.07 0.00 2.78 -59.33%
NAPS 0.4567 0.4498 0.4527 0.4938 0.5024 0.4955 0.4435 1.97%
Adjusted Per Share Value based on latest NOSH - 1,687,236
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 45.15 21.56 71.64 58.33 42.22 20.61 76.07 -29.35%
EPS 1.63 0.80 -2.89 2.23 1.57 0.66 3.81 -43.19%
DPS 0.79 0.00 1.82 1.11 1.17 0.00 3.05 -59.33%
NAPS 0.5015 0.4939 0.4971 0.5422 0.5517 0.5441 0.487 1.97%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.265 0.295 0.365 0.395 0.465 0.515 0.645 -
P/RPS 0.64 1.50 0.56 0.74 1.21 2.74 0.93 -22.03%
P/EPS 17.90 40.53 -13.88 19.43 32.46 86.19 18.59 -2.48%
EY 5.59 2.47 -7.20 5.15 3.08 1.16 5.38 2.58%
DY 2.72 0.00 4.55 2.56 2.30 0.00 4.31 -26.40%
P/NAPS 0.58 0.66 0.81 0.80 0.93 1.04 1.45 -45.68%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 28/08/18 30/05/18 26/02/18 28/11/17 29/08/17 29/05/17 -
Price 0.205 0.28 0.29 0.385 0.415 0.50 0.58 -
P/RPS 0.50 1.43 0.44 0.72 1.08 2.66 0.84 -29.21%
P/EPS 13.85 38.46 -11.03 18.94 28.97 83.68 16.71 -11.75%
EY 7.22 2.60 -9.07 5.28 3.45 1.20 5.98 13.37%
DY 3.51 0.00 5.72 2.62 2.58 0.00 4.79 -18.70%
P/NAPS 0.45 0.62 0.64 0.78 0.83 1.01 1.31 -50.91%

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