[MEDIAC] QoQ Quarter Result on 31-Dec-2017 [#3]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -21.9%
YoY- -33.88%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 354,370 331,204 245,459 274,335 337,232 316,760 241,028 29.26%
PBT 17,986 19,735 -77,867 17,352 21,574 16,687 -137 -
Tax -6,718 -8,196 201 -6,213 -8,621 -7,755 -3,245 62.36%
NP 11,268 11,539 -77,666 11,139 12,953 8,932 -3,382 -
-
NP to SH 12,393 12,282 -77,102 11,131 14,253 10,082 3,200 146.41%
-
Tax Rate 37.35% 41.53% - 35.81% 39.96% 46.47% - -
Total Cost 343,102 319,665 323,125 263,196 324,279 307,828 244,410 25.34%
-
Net Worth 770,560 758,918 763,811 833,157 847,667 836,025 748,289 1.97%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 12,148 - 12,485 - 18,053 - 23,452 -35.47%
Div Payout % 98.02% - 0.00% - 126.66% - 732.89% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 770,560 758,918 763,811 833,157 847,667 836,025 748,289 1.97%
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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 3.18% 3.48% -31.64% 4.06% 3.84% 2.82% -1.40% -
ROE 1.61% 1.62% -10.09% 1.34% 1.68% 1.21% 0.43% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 21.00 19.63 14.55 16.26 19.99 18.77 14.29 29.22%
EPS 0.74 0.73 -4.56 0.65 0.84 0.60 0.19 147.33%
DPS 0.72 0.00 0.74 0.00 1.07 0.00 1.39 -35.47%
NAPS 0.4567 0.4498 0.4527 0.4938 0.5024 0.4955 0.4435 1.97%
Adjusted Per Share Value based on latest NOSH - 1,687,236
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 23.06 21.56 15.97 17.85 21.95 20.61 15.69 29.23%
EPS 0.81 0.80 -5.02 0.72 0.93 0.66 0.21 145.74%
DPS 0.79 0.00 0.81 0.00 1.17 0.00 1.53 -35.61%
NAPS 0.5015 0.4939 0.4971 0.5422 0.5517 0.5441 0.487 1.97%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.265 0.295 0.365 0.395 0.465 0.515 0.645 -
P/RPS 1.26 1.50 2.51 2.43 2.33 2.74 4.52 -57.29%
P/EPS 36.08 40.53 -7.99 59.87 55.05 86.19 340.08 -77.55%
EY 2.77 2.47 -12.52 1.67 1.82 1.16 0.29 349.56%
DY 2.72 0.00 2.03 0.00 2.30 0.00 2.16 16.59%
P/NAPS 0.58 0.66 0.81 0.80 0.93 1.04 1.45 -45.68%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 28/08/18 30/05/18 26/02/18 28/11/17 29/08/17 29/05/17 -
Price 0.205 0.28 0.29 0.385 0.415 0.50 0.58 -
P/RPS 0.98 1.43 1.99 2.37 2.08 2.66 4.06 -61.19%
P/EPS 27.91 38.46 -6.35 58.36 49.13 83.68 305.81 -79.69%
EY 3.58 2.60 -15.76 1.71 2.04 1.20 0.33 389.34%
DY 3.51 0.00 2.55 0.00 2.58 0.00 2.40 28.81%
P/NAPS 0.45 0.62 0.64 0.78 0.83 1.01 1.31 -50.91%

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