[MEDIAC] QoQ Quarter Result on 31-Mar-2017 [#4]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- -80.99%
YoY- -73.73%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 274,335 337,232 316,760 241,028 291,182 353,441 333,752 -12.22%
PBT 17,352 21,574 16,687 -137 25,370 29,379 29,990 -30.49%
Tax -6,213 -8,621 -7,755 -3,245 -8,378 -8,693 -10,369 -28.85%
NP 11,139 12,953 8,932 -3,382 16,992 20,686 19,621 -31.36%
-
NP to SH 11,131 14,253 10,082 3,200 16,834 21,277 20,254 -32.83%
-
Tax Rate 35.81% 39.96% 46.47% - 33.02% 29.59% 34.57% -
Total Cost 263,196 324,279 307,828 244,410 274,190 332,755 314,131 -11.09%
-
Net Worth 833,157 847,667 836,025 748,289 0 843,618 811,164 1.79%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - 18,053 - 23,452 - 24,464 - -
Div Payout % - 126.66% - 732.89% - 114.98% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 833,157 847,667 836,025 748,289 0 843,618 811,164 1.79%
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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.06% 3.84% 2.82% -1.40% 5.84% 5.85% 5.88% -
ROE 1.34% 1.68% 1.21% 0.43% 0.00% 2.52% 2.50% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 16.26 19.99 18.77 14.29 17.26 20.95 19.94 -12.68%
EPS 0.65 0.84 0.60 0.19 1.01 1.24 1.21 -33.84%
DPS 0.00 1.07 0.00 1.39 0.00 1.45 0.00 -
NAPS 0.4938 0.5024 0.4955 0.4435 0.00 0.50 0.4846 1.25%
Adjusted Per Share Value based on latest NOSH - 1,687,236
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 17.85 21.95 20.61 15.69 18.95 23.00 21.72 -12.23%
EPS 0.72 0.93 0.66 0.21 1.10 1.38 1.32 -33.16%
DPS 0.00 1.17 0.00 1.53 0.00 1.59 0.00 -
NAPS 0.5422 0.5517 0.5441 0.487 0.00 0.549 0.5279 1.79%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.395 0.465 0.515 0.645 0.60 0.685 0.715 -
P/RPS 2.43 2.33 2.74 4.52 3.48 3.27 3.37 -19.54%
P/EPS 59.87 55.05 86.19 340.08 60.14 54.32 55.48 5.19%
EY 1.67 1.82 1.16 0.29 1.66 1.84 1.80 -4.86%
DY 0.00 2.30 0.00 2.16 0.00 2.12 0.00 -
P/NAPS 0.80 0.93 1.04 1.45 0.00 1.37 0.00 -
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 28/11/17 29/08/17 29/05/17 27/02/17 30/11/16 23/08/16 -
Price 0.385 0.415 0.50 0.58 0.625 0.64 0.745 -
P/RPS 2.37 2.08 2.66 4.06 3.62 3.06 3.51 -22.97%
P/EPS 58.36 49.13 83.68 305.81 62.64 50.75 57.81 0.63%
EY 1.71 2.04 1.20 0.33 1.60 1.97 1.73 -0.77%
DY 0.00 2.58 0.00 2.40 0.00 2.27 0.00 -
P/NAPS 0.78 0.83 1.01 1.31 0.00 1.28 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