[MEDIAC] QoQ Quarter Result on 30-Sep-2019 [#2]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 42.61%
YoY- 7.68%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 103,722 165,865 230,149 305,443 296,091 221,783 262,913 -46.23%
PBT -25,477 -6,629 19,724 11,552 13,408 -76,704 12,425 -
Tax 287 -3,709 -5,922 1,056 -4,583 -1,524 -4,765 -
NP -25,190 -10,338 13,802 12,608 8,825 -78,228 7,660 -
-
NP to SH -24,333 -7,737 13,917 13,345 9,358 -77,762 7,052 -
-
Tax Rate - - 30.02% -9.14% 34.18% - 38.35% -
Total Cost 128,912 176,203 216,347 292,835 287,266 300,011 255,253 -36.60%
-
Net Worth 667,639 699,359 704,421 702,227 688,392 685,017 765,499 -8.72%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - 6,917 - 11,304 - 6,917 - -
Div Payout % - 0.00% - 84.71% - 0.00% - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 667,639 699,359 704,421 702,227 688,392 685,017 765,499 -8.72%
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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -24.29% -6.23% 6.00% 4.13% 2.98% -35.27% 2.91% -
ROE -3.64% -1.11% 1.98% 1.90% 1.36% -11.35% 0.92% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 6.15 9.83 13.64 18.10 17.55 13.14 15.58 -46.21%
EPS -1.46 -0.47 0.82 0.79 0.54 -4.62 0.41 -
DPS 0.00 0.41 0.00 0.67 0.00 0.41 0.00 -
NAPS 0.3957 0.4145 0.4175 0.4162 0.408 0.406 0.4537 -8.72%
Adjusted Per Share Value based on latest NOSH - 1,687,236
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 6.75 10.79 14.98 19.88 19.27 14.43 17.11 -46.24%
EPS -1.58 -0.50 0.91 0.87 0.61 -5.06 0.46 -
DPS 0.00 0.45 0.00 0.74 0.00 0.45 0.00 -
NAPS 0.4345 0.4551 0.4584 0.457 0.448 0.4458 0.4982 -8.72%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.175 0.17 0.235 0.18 0.185 0.22 0.195 -
P/RPS 2.85 1.73 1.72 0.99 1.05 1.67 1.25 73.31%
P/EPS -12.13 -37.07 28.49 22.76 33.36 -4.77 46.66 -
EY -8.24 -2.70 3.51 4.39 3.00 -20.95 2.14 -
DY 0.00 2.41 0.00 3.72 0.00 1.86 0.00 -
P/NAPS 0.44 0.41 0.56 0.43 0.45 0.54 0.43 1.54%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 24/06/20 27/02/20 25/11/19 28/08/19 28/05/19 25/02/19 -
Price 0.15 0.195 0.20 0.165 0.17 0.19 0.25 -
P/RPS 2.44 1.98 1.47 0.91 0.97 1.45 1.60 32.52%
P/EPS -10.40 -42.52 24.25 20.86 30.65 -4.12 59.81 -
EY -9.61 -2.35 4.12 4.79 3.26 -24.26 1.67 -
DY 0.00 2.10 0.00 4.06 0.00 2.16 0.00 -
P/NAPS 0.38 0.47 0.48 0.40 0.42 0.47 0.55 -21.86%

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