[MEDIAC] QoQ Quarter Result on 30-Jun-2016 [#1]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
23-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- 66.28%
YoY- -43.17%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 241,028 291,182 353,441 333,752 313,587 363,128 402,409 -28.92%
PBT -137 25,370 29,379 29,990 14,645 47,161 45,371 -
Tax -3,245 -8,378 -8,693 -10,369 -5,078 -13,126 -14,445 -63.01%
NP -3,382 16,992 20,686 19,621 9,567 34,035 30,926 -
-
NP to SH 3,200 16,834 21,277 20,254 12,181 33,385 31,484 -78.19%
-
Tax Rate - 33.02% 29.59% 34.57% 34.67% 27.83% 31.84% -
Total Cost 244,410 274,190 332,755 314,131 304,020 329,093 371,483 -24.33%
-
Net Worth 748,289 0 843,618 811,164 968,179 0 0 -
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 23,452 - 24,464 - 45,930 - 34,984 -23.38%
Div Payout % 732.89% - 114.98% - 377.07% - 111.12% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 748,289 0 843,618 811,164 968,179 0 0 -
NOSH 1,687,236 1,687,236 1,687,236 1,687,236 1,733,225 1,690,582 1,690,050 -0.11%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -1.40% 5.84% 5.85% 5.88% 3.05% 9.37% 7.69% -
ROE 0.43% 0.00% 2.52% 2.50% 1.26% 0.00% 0.00% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 14.29 17.26 20.95 19.94 18.09 21.48 23.81 -28.82%
EPS 0.19 1.01 1.24 1.21 0.71 1.97 1.86 -78.11%
DPS 1.39 0.00 1.45 0.00 2.65 0.00 2.07 -23.29%
NAPS 0.4435 0.00 0.50 0.4846 0.5586 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,687,236
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 15.69 18.95 23.00 21.72 20.41 23.63 26.19 -28.91%
EPS 0.21 1.10 1.38 1.32 0.79 2.17 2.05 -78.07%
DPS 1.53 0.00 1.59 0.00 2.99 0.00 2.28 -23.33%
NAPS 0.487 0.00 0.549 0.5279 0.6301 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.645 0.60 0.685 0.715 0.715 0.605 0.525 -
P/RPS 4.52 3.48 3.27 3.37 3.95 2.82 2.20 61.54%
P/EPS 340.08 60.14 54.32 55.48 101.74 30.64 28.18 425.33%
EY 0.29 1.66 1.84 1.80 0.98 3.26 3.55 -81.14%
DY 2.16 0.00 2.12 0.00 3.71 0.00 3.94 -32.99%
P/NAPS 1.45 0.00 1.37 0.00 1.28 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 27/02/17 30/11/16 23/08/16 30/05/16 26/02/16 25/11/15 -
Price 0.58 0.625 0.64 0.745 0.735 0.645 0.61 -
P/RPS 4.06 3.62 3.06 3.51 4.06 3.00 2.56 35.95%
P/EPS 305.81 62.64 50.75 57.81 104.58 32.66 32.74 342.91%
EY 0.33 1.60 1.97 1.73 0.96 3.06 3.05 -77.26%
DY 2.40 0.00 2.27 0.00 3.61 0.00 3.39 -20.54%
P/NAPS 1.31 0.00 1.28 0.00 1.32 0.00 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