[MEDIAC] QoQ Cumulative Quarter Result on 31-Mar-2017 [#4]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 0.96%
YoY- -50.33%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 896,205 648,681 316,760 1,168,890 972,177 695,802 333,752 92.84%
PBT 53,763 37,981 16,687 80,255 84,233 60,142 29,990 47.41%
Tax -21,788 -16,246 -7,755 -29,297 -27,297 -19,329 -10,369 63.83%
NP 31,975 21,735 8,932 50,958 56,936 40,813 19,621 38.35%
-
NP to SH 34,299 24,167 10,082 58,549 57,993 42,054 20,254 41.93%
-
Tax Rate 40.53% 42.77% 46.47% 36.50% 32.41% 32.14% 34.57% -
Total Cost 864,230 626,946 307,828 1,117,932 915,241 654,989 314,131 95.98%
-
Net Worth 833,157 847,667 836,025 748,289 0 843,618 811,164 1.79%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 17,041 18,053 - 46,905 24,633 24,464 - -
Div Payout % 49.68% 74.70% - 80.11% 42.48% 58.18% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 833,157 847,667 836,025 748,289 0 843,618 811,164 1.79%
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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 3.57% 3.35% 2.82% 4.36% 5.86% 5.87% 5.88% -
ROE 4.12% 2.85% 1.21% 7.82% 0.00% 4.98% 2.50% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 53.12 38.45 18.77 69.28 57.62 41.24 19.94 91.82%
EPS 2.02 1.44 0.60 3.48 3.44 2.48 1.21 40.59%
DPS 1.01 1.07 0.00 2.78 1.46 1.45 0.00 -
NAPS 0.4938 0.5024 0.4955 0.4435 0.00 0.50 0.4846 1.25%
Adjusted Per Share Value based on latest NOSH - 1,687,236
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 58.33 42.22 20.61 76.07 63.27 45.28 21.72 92.85%
EPS 2.23 1.57 0.66 3.81 3.77 2.74 1.32 41.71%
DPS 1.11 1.17 0.00 3.05 1.60 1.59 0.00 -
NAPS 0.5422 0.5517 0.5441 0.487 0.00 0.549 0.5279 1.79%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.395 0.465 0.515 0.645 0.60 0.685 0.715 -
P/RPS 0.74 1.21 2.74 0.93 1.04 1.66 3.37 -63.50%
P/EPS 19.43 32.46 86.19 18.59 17.46 27.48 55.48 -50.22%
EY 5.15 3.08 1.16 5.38 5.73 3.64 1.80 101.15%
DY 2.56 2.30 0.00 4.31 2.43 2.12 0.00 -
P/NAPS 0.80 0.93 1.04 1.45 0.00 1.37 0.00 -
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 28/11/17 29/08/17 29/05/17 27/02/17 30/11/16 23/08/16 -
Price 0.385 0.415 0.50 0.58 0.625 0.64 0.745 -
P/RPS 0.72 1.08 2.66 0.84 1.08 1.55 3.51 -65.11%
P/EPS 18.94 28.97 83.68 16.71 18.18 25.68 57.81 -52.37%
EY 5.28 3.45 1.20 5.98 5.50 3.89 1.73 109.97%
DY 2.62 2.58 0.00 4.79 2.34 2.27 0.00 -
P/NAPS 0.78 0.83 1.01 1.31 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