[MEDIAC] QoQ Quarter Result on 30-Jun-2017 [#1]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- 215.06%
YoY- -50.22%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 245,459 274,335 337,232 316,760 241,028 291,182 353,441 -21.59%
PBT -77,867 17,352 21,574 16,687 -137 25,370 29,379 -
Tax 201 -6,213 -8,621 -7,755 -3,245 -8,378 -8,693 -
NP -77,666 11,139 12,953 8,932 -3,382 16,992 20,686 -
-
NP to SH -77,102 11,131 14,253 10,082 3,200 16,834 21,277 -
-
Tax Rate - 35.81% 39.96% 46.47% - 33.02% 29.59% -
Total Cost 323,125 263,196 324,279 307,828 244,410 274,190 332,755 -1.94%
-
Net Worth 763,811 833,157 847,667 836,025 748,289 0 843,618 -6.41%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 12,485 - 18,053 - 23,452 - 24,464 -36.16%
Div Payout % 0.00% - 126.66% - 732.89% - 114.98% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 763,811 833,157 847,667 836,025 748,289 0 843,618 -6.41%
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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -31.64% 4.06% 3.84% 2.82% -1.40% 5.84% 5.85% -
ROE -10.09% 1.34% 1.68% 1.21% 0.43% 0.00% 2.52% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 14.55 16.26 19.99 18.77 14.29 17.26 20.95 -21.59%
EPS -4.56 0.65 0.84 0.60 0.19 1.01 1.24 -
DPS 0.74 0.00 1.07 0.00 1.39 0.00 1.45 -36.16%
NAPS 0.4527 0.4938 0.5024 0.4955 0.4435 0.00 0.50 -6.41%
Adjusted Per Share Value based on latest NOSH - 1,687,236
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 15.97 17.85 21.95 20.61 15.69 18.95 23.00 -21.60%
EPS -5.02 0.72 0.93 0.66 0.21 1.10 1.38 -
DPS 0.81 0.00 1.17 0.00 1.53 0.00 1.59 -36.24%
NAPS 0.4971 0.5422 0.5517 0.5441 0.487 0.00 0.549 -6.41%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.365 0.395 0.465 0.515 0.645 0.60 0.685 -
P/RPS 2.51 2.43 2.33 2.74 4.52 3.48 3.27 -16.18%
P/EPS -7.99 59.87 55.05 86.19 340.08 60.14 54.32 -
EY -12.52 1.67 1.82 1.16 0.29 1.66 1.84 -
DY 2.03 0.00 2.30 0.00 2.16 0.00 2.12 -2.85%
P/NAPS 0.81 0.80 0.93 1.04 1.45 0.00 1.37 -29.57%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 26/02/18 28/11/17 29/08/17 29/05/17 27/02/17 30/11/16 -
Price 0.29 0.385 0.415 0.50 0.58 0.625 0.64 -
P/RPS 1.99 2.37 2.08 2.66 4.06 3.62 3.06 -24.95%
P/EPS -6.35 58.36 49.13 83.68 305.81 62.64 50.75 -
EY -15.76 1.71 2.04 1.20 0.33 1.60 1.97 -
DY 2.55 0.00 2.58 0.00 2.40 0.00 2.27 8.07%
P/NAPS 0.64 0.78 0.83 1.01 1.31 0.00 1.28 -37.03%

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