[MEDIAC] QoQ Quarter Result on 30-Sep-2016 [#2]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 5.05%
YoY- -32.42%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 316,760 241,028 291,182 353,441 333,752 313,587 363,128 -8.71%
PBT 16,687 -137 25,370 29,379 29,990 14,645 47,161 -50.00%
Tax -7,755 -3,245 -8,378 -8,693 -10,369 -5,078 -13,126 -29.61%
NP 8,932 -3,382 16,992 20,686 19,621 9,567 34,035 -59.04%
-
NP to SH 10,082 3,200 16,834 21,277 20,254 12,181 33,385 -55.02%
-
Tax Rate 46.47% - 33.02% 29.59% 34.57% 34.67% 27.83% -
Total Cost 307,828 244,410 274,190 332,755 314,131 304,020 329,093 -4.35%
-
Net Worth 836,025 748,289 0 843,618 811,164 968,179 0 -
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - 23,452 - 24,464 - 45,930 - -
Div Payout % - 732.89% - 114.98% - 377.07% - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 836,025 748,289 0 843,618 811,164 968,179 0 -
NOSH 1,687,236 1,687,236 1,687,236 1,687,236 1,687,236 1,733,225 1,690,582 -0.13%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 2.82% -1.40% 5.84% 5.85% 5.88% 3.05% 9.37% -
ROE 1.21% 0.43% 0.00% 2.52% 2.50% 1.26% 0.00% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 18.77 14.29 17.26 20.95 19.94 18.09 21.48 -8.60%
EPS 0.60 0.19 1.01 1.24 1.21 0.71 1.97 -54.76%
DPS 0.00 1.39 0.00 1.45 0.00 2.65 0.00 -
NAPS 0.4955 0.4435 0.00 0.50 0.4846 0.5586 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,687,236
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 20.61 15.69 18.95 23.00 21.72 20.41 23.63 -8.72%
EPS 0.66 0.21 1.10 1.38 1.32 0.79 2.17 -54.80%
DPS 0.00 1.53 0.00 1.59 0.00 2.99 0.00 -
NAPS 0.5441 0.487 0.00 0.549 0.5279 0.6301 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.515 0.645 0.60 0.685 0.715 0.715 0.605 -
P/RPS 2.74 4.52 3.48 3.27 3.37 3.95 2.82 -1.90%
P/EPS 86.19 340.08 60.14 54.32 55.48 101.74 30.64 99.39%
EY 1.16 0.29 1.66 1.84 1.80 0.98 3.26 -49.81%
DY 0.00 2.16 0.00 2.12 0.00 3.71 0.00 -
P/NAPS 1.04 1.45 0.00 1.37 0.00 1.28 0.00 -
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 29/05/17 27/02/17 30/11/16 23/08/16 30/05/16 26/02/16 -
Price 0.50 0.58 0.625 0.64 0.745 0.735 0.645 -
P/RPS 2.66 4.06 3.62 3.06 3.51 4.06 3.00 -7.71%
P/EPS 83.68 305.81 62.64 50.75 57.81 104.58 32.66 87.34%
EY 1.20 0.33 1.60 1.97 1.73 0.96 3.06 -46.45%
DY 0.00 2.40 0.00 2.27 0.00 3.61 0.00 -
P/NAPS 1.01 1.31 0.00 1.28 0.00 1.32 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