[MEDIAC] QoQ Cumulative Quarter Result on 31-Dec-2018 [#3]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 28.22%
YoY- -6.63%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 605,581 296,091 1,166,513 956,525 693,696 331,204 1,100,812 -32.83%
PBT 25,144 13,408 -26,703 50,626 38,205 19,735 -26,554 -
Tax -3,591 -4,583 -21,156 -19,879 -15,115 -8,196 -20,594 -68.75%
NP 21,553 8,825 -47,859 30,747 23,090 11,539 -47,148 -
-
NP to SH 22,831 9,358 -46,131 32,025 24,976 12,282 -44,368 -
-
Tax Rate 14.28% 34.18% - 39.27% 39.56% 41.53% - -
Total Cost 584,028 287,266 1,214,372 925,778 670,606 319,665 1,147,960 -36.24%
-
Net Worth 702,227 688,392 685,017 765,499 770,560 758,918 763,811 -5.44%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 11,304 - 19,234 12,485 12,148 - 28,008 -45.35%
Div Payout % 49.51% - 0.00% 38.99% 48.64% - 0.00% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 702,227 688,392 685,017 765,499 770,560 758,918 763,811 -5.44%
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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 3.56% 2.98% -4.10% 3.21% 3.33% 3.48% -4.28% -
ROE 3.25% 1.36% -6.73% 4.18% 3.24% 1.62% -5.81% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 35.89 17.55 69.14 56.69 41.11 19.63 65.24 -32.83%
EPS 1.35 0.54 -2.74 1.90 1.49 0.73 -2.63 -
DPS 0.67 0.00 1.14 0.74 0.72 0.00 1.66 -45.35%
NAPS 0.4162 0.408 0.406 0.4537 0.4567 0.4498 0.4527 -5.44%
Adjusted Per Share Value based on latest NOSH - 1,687,236
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 39.41 19.27 75.92 62.25 45.15 21.56 71.64 -32.83%
EPS 1.49 0.61 -3.00 2.08 1.63 0.80 -2.89 -
DPS 0.74 0.00 1.25 0.81 0.79 0.00 1.82 -45.08%
NAPS 0.457 0.448 0.4458 0.4982 0.5015 0.4939 0.4971 -5.44%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.18 0.185 0.22 0.195 0.265 0.295 0.365 -
P/RPS 0.50 1.05 0.32 0.34 0.64 1.50 0.56 -7.27%
P/EPS 13.30 33.36 -8.05 10.27 17.90 40.53 -13.88 -
EY 7.52 3.00 -12.43 9.73 5.59 2.47 -7.20 -
DY 3.72 0.00 5.18 3.79 2.72 0.00 4.55 -12.55%
P/NAPS 0.43 0.45 0.54 0.43 0.58 0.66 0.81 -34.41%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 28/08/19 28/05/19 25/02/19 29/11/18 28/08/18 30/05/18 -
Price 0.165 0.17 0.19 0.25 0.205 0.28 0.29 -
P/RPS 0.46 0.97 0.27 0.44 0.50 1.43 0.44 3.00%
P/EPS 12.19 30.65 -6.95 13.17 13.85 38.46 -11.03 -
EY 8.20 3.26 -14.39 7.59 7.22 2.60 -9.07 -
DY 4.06 0.00 6.00 2.96 3.51 0.00 5.72 -20.41%
P/NAPS 0.40 0.42 0.47 0.55 0.45 0.62 0.64 -26.87%

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