[MEDIAC] QoQ Quarter Result on 30-Sep-2018 [#2]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 0.9%
YoY- -13.05%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 296,091 221,783 262,913 354,370 331,204 245,459 274,335 5.23%
PBT 13,408 -76,704 12,425 17,986 19,735 -77,867 17,352 -15.83%
Tax -4,583 -1,524 -4,765 -6,718 -8,196 201 -6,213 -18.40%
NP 8,825 -78,228 7,660 11,268 11,539 -77,666 11,139 -14.41%
-
NP to SH 9,358 -77,762 7,052 12,393 12,282 -77,102 11,131 -10.95%
-
Tax Rate 34.18% - 38.35% 37.35% 41.53% - 35.81% -
Total Cost 287,266 300,011 255,253 343,102 319,665 323,125 263,196 6.02%
-
Net Worth 688,392 685,017 765,499 770,560 758,918 763,811 833,157 -11.97%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - 6,917 - 12,148 - 12,485 - -
Div Payout % - 0.00% - 98.02% - 0.00% - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 688,392 685,017 765,499 770,560 758,918 763,811 833,157 -11.97%
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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 2.98% -35.27% 2.91% 3.18% 3.48% -31.64% 4.06% -
ROE 1.36% -11.35% 0.92% 1.61% 1.62% -10.09% 1.34% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 17.55 13.14 15.58 21.00 19.63 14.55 16.26 5.23%
EPS 0.54 -4.62 0.41 0.74 0.73 -4.56 0.65 -11.65%
DPS 0.00 0.41 0.00 0.72 0.00 0.74 0.00 -
NAPS 0.408 0.406 0.4537 0.4567 0.4498 0.4527 0.4938 -11.97%
Adjusted Per Share Value based on latest NOSH - 1,687,236
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 19.27 14.43 17.11 23.06 21.56 15.97 17.85 5.25%
EPS 0.61 -5.06 0.46 0.81 0.80 -5.02 0.72 -10.49%
DPS 0.00 0.45 0.00 0.79 0.00 0.81 0.00 -
NAPS 0.448 0.4458 0.4982 0.5015 0.4939 0.4971 0.5422 -11.97%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.185 0.22 0.195 0.265 0.295 0.365 0.395 -
P/RPS 1.05 1.67 1.25 1.26 1.50 2.51 2.43 -42.93%
P/EPS 33.36 -4.77 46.66 36.08 40.53 -7.99 59.87 -32.35%
EY 3.00 -20.95 2.14 2.77 2.47 -12.52 1.67 47.93%
DY 0.00 1.86 0.00 2.72 0.00 2.03 0.00 -
P/NAPS 0.45 0.54 0.43 0.58 0.66 0.81 0.80 -31.92%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 28/05/19 25/02/19 29/11/18 28/08/18 30/05/18 26/02/18 -
Price 0.17 0.19 0.25 0.205 0.28 0.29 0.385 -
P/RPS 0.97 1.45 1.60 0.98 1.43 1.99 2.37 -44.96%
P/EPS 30.65 -4.12 59.81 27.91 38.46 -6.35 58.36 -34.98%
EY 3.26 -24.26 1.67 3.58 2.60 -15.76 1.71 53.93%
DY 0.00 2.16 0.00 3.51 0.00 2.55 0.00 -
P/NAPS 0.42 0.47 0.55 0.45 0.62 0.64 0.78 -33.88%

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