[MEDIAC] QoQ Quarter Result on 31-Mar-2016 [#4]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -63.51%
YoY- 25.32%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 291,182 353,441 333,752 313,587 363,128 402,409 403,046 -19.40%
PBT 25,370 29,379 29,990 14,645 47,161 45,371 50,797 -36.91%
Tax -8,378 -8,693 -10,369 -5,078 -13,126 -14,445 -14,941 -31.88%
NP 16,992 20,686 19,621 9,567 34,035 30,926 35,856 -39.07%
-
NP to SH 16,834 21,277 20,254 12,181 33,385 31,484 35,638 -39.20%
-
Tax Rate 33.02% 29.59% 34.57% 34.67% 27.83% 31.84% 29.41% -
Total Cost 274,190 332,755 314,131 304,020 329,093 371,483 367,190 -17.61%
-
Net Worth 0 843,618 811,164 968,179 0 0 0 -
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - 24,464 - 45,930 - 34,984 - -
Div Payout % - 114.98% - 377.07% - 111.12% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 0 843,618 811,164 968,179 0 0 0 -
NOSH 1,687,236 1,687,236 1,687,236 1,733,225 1,690,582 1,690,050 1,701,683 -0.56%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 5.84% 5.85% 5.88% 3.05% 9.37% 7.69% 8.90% -
ROE 0.00% 2.52% 2.50% 1.26% 0.00% 0.00% 0.00% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 17.26 20.95 19.94 18.09 21.48 23.81 23.69 -18.95%
EPS 1.01 1.24 1.21 0.71 1.97 1.86 2.10 -38.47%
DPS 0.00 1.45 0.00 2.65 0.00 2.07 0.00 -
NAPS 0.00 0.50 0.4846 0.5586 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,733,225
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 18.95 23.00 21.72 20.41 23.63 26.19 26.23 -19.40%
EPS 1.10 1.38 1.32 0.79 2.17 2.05 2.32 -39.05%
DPS 0.00 1.59 0.00 2.99 0.00 2.28 0.00 -
NAPS 0.00 0.549 0.5279 0.6301 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.60 0.685 0.715 0.715 0.605 0.525 0.605 -
P/RPS 3.48 3.27 3.37 3.95 2.82 2.20 2.55 22.91%
P/EPS 60.14 54.32 55.48 101.74 30.64 28.18 28.89 62.67%
EY 1.66 1.84 1.80 0.98 3.26 3.55 3.46 -38.57%
DY 0.00 2.12 0.00 3.71 0.00 3.94 0.00 -
P/NAPS 0.00 1.37 0.00 1.28 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 30/11/16 23/08/16 30/05/16 26/02/16 25/11/15 26/08/15 -
Price 0.625 0.64 0.745 0.735 0.645 0.61 0.505 -
P/RPS 3.62 3.06 3.51 4.06 3.00 2.56 2.13 42.18%
P/EPS 62.64 50.75 57.81 104.58 32.66 32.74 24.11 88.44%
EY 1.60 1.97 1.73 0.96 3.06 3.05 4.15 -46.87%
DY 0.00 2.27 0.00 3.61 0.00 3.39 0.00 -
P/NAPS 0.00 1.28 0.00 1.32 0.00 0.00 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