[MEDIAC] QoQ Quarter Result on 31-Dec-2018 [#3]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- -43.1%
YoY- -36.65%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 305,443 296,091 221,783 262,913 354,370 331,204 245,459 15.67%
PBT 11,552 13,408 -76,704 12,425 17,986 19,735 -77,867 -
Tax 1,056 -4,583 -1,524 -4,765 -6,718 -8,196 201 201.90%
NP 12,608 8,825 -78,228 7,660 11,268 11,539 -77,666 -
-
NP to SH 13,345 9,358 -77,762 7,052 12,393 12,282 -77,102 -
-
Tax Rate -9.14% 34.18% - 38.35% 37.35% 41.53% - -
Total Cost 292,835 287,266 300,011 255,253 343,102 319,665 323,125 -6.34%
-
Net Worth 702,227 688,392 685,017 765,499 770,560 758,918 763,811 -5.44%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 11,304 - 6,917 - 12,148 - 12,485 -6.40%
Div Payout % 84.71% - 0.00% - 98.02% - 0.00% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 702,227 688,392 685,017 765,499 770,560 758,918 763,811 -5.44%
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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 4.13% 2.98% -35.27% 2.91% 3.18% 3.48% -31.64% -
ROE 1.90% 1.36% -11.35% 0.92% 1.61% 1.62% -10.09% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 18.10 17.55 13.14 15.58 21.00 19.63 14.55 15.65%
EPS 0.79 0.54 -4.62 0.41 0.74 0.73 -4.56 -
DPS 0.67 0.00 0.41 0.00 0.72 0.00 0.74 -6.40%
NAPS 0.4162 0.408 0.406 0.4537 0.4567 0.4498 0.4527 -5.44%
Adjusted Per Share Value based on latest NOSH - 1,687,236
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 19.88 19.27 14.43 17.11 23.06 21.56 15.97 15.70%
EPS 0.87 0.61 -5.06 0.46 0.81 0.80 -5.02 -
DPS 0.74 0.00 0.45 0.00 0.79 0.00 0.81 -5.84%
NAPS 0.457 0.448 0.4458 0.4982 0.5015 0.4939 0.4971 -5.44%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.18 0.185 0.22 0.195 0.265 0.295 0.365 -
P/RPS 0.99 1.05 1.67 1.25 1.26 1.50 2.51 -46.18%
P/EPS 22.76 33.36 -4.77 46.66 36.08 40.53 -7.99 -
EY 4.39 3.00 -20.95 2.14 2.77 2.47 -12.52 -
DY 3.72 0.00 1.86 0.00 2.72 0.00 2.03 49.69%
P/NAPS 0.43 0.45 0.54 0.43 0.58 0.66 0.81 -34.41%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 28/08/19 28/05/19 25/02/19 29/11/18 28/08/18 30/05/18 -
Price 0.165 0.17 0.19 0.25 0.205 0.28 0.29 -
P/RPS 0.91 0.97 1.45 1.60 0.98 1.43 1.99 -40.61%
P/EPS 20.86 30.65 -4.12 59.81 27.91 38.46 -6.35 -
EY 4.79 3.26 -24.26 1.67 3.58 2.60 -15.76 -
DY 4.06 0.00 2.16 0.00 3.51 0.00 2.55 36.31%
P/NAPS 0.40 0.42 0.47 0.55 0.45 0.62 0.64 -26.87%

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