[MEDIAC] QoQ Quarter Result on 31-Mar-2018 [#4]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -792.68%
YoY- -2509.44%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 262,913 354,370 331,204 245,459 274,335 337,232 316,760 -11.65%
PBT 12,425 17,986 19,735 -77,867 17,352 21,574 16,687 -17.80%
Tax -4,765 -6,718 -8,196 201 -6,213 -8,621 -7,755 -27.66%
NP 7,660 11,268 11,539 -77,666 11,139 12,953 8,932 -9.70%
-
NP to SH 7,052 12,393 12,282 -77,102 11,131 14,253 10,082 -21.15%
-
Tax Rate 38.35% 37.35% 41.53% - 35.81% 39.96% 46.47% -
Total Cost 255,253 343,102 319,665 323,125 263,196 324,279 307,828 -11.70%
-
Net Worth 765,499 770,560 758,918 763,811 833,157 847,667 836,025 -5.69%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - 12,148 - 12,485 - 18,053 - -
Div Payout % - 98.02% - 0.00% - 126.66% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 765,499 770,560 758,918 763,811 833,157 847,667 836,025 -5.69%
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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 2.91% 3.18% 3.48% -31.64% 4.06% 3.84% 2.82% -
ROE 0.92% 1.61% 1.62% -10.09% 1.34% 1.68% 1.21% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 15.58 21.00 19.63 14.55 16.26 19.99 18.77 -11.64%
EPS 0.41 0.74 0.73 -4.56 0.65 0.84 0.60 -22.36%
DPS 0.00 0.72 0.00 0.74 0.00 1.07 0.00 -
NAPS 0.4537 0.4567 0.4498 0.4527 0.4938 0.5024 0.4955 -5.69%
Adjusted Per Share Value based on latest NOSH - 1,687,236
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 15.58 21.00 19.63 14.55 16.26 19.99 18.77 -11.64%
EPS 0.41 0.74 0.73 -4.56 0.65 0.84 0.60 -22.36%
DPS 0.00 0.72 0.00 0.74 0.00 1.07 0.00 -
NAPS 0.4537 0.4567 0.4498 0.4527 0.4938 0.5024 0.4955 -5.69%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.195 0.265 0.295 0.365 0.395 0.465 0.515 -
P/RPS 1.25 1.26 1.50 2.51 2.43 2.33 2.74 -40.65%
P/EPS 46.66 36.08 40.53 -7.99 59.87 55.05 86.19 -33.50%
EY 2.14 2.77 2.47 -12.52 1.67 1.82 1.16 50.25%
DY 0.00 2.72 0.00 2.03 0.00 2.30 0.00 -
P/NAPS 0.43 0.58 0.66 0.81 0.80 0.93 1.04 -44.41%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 29/11/18 28/08/18 30/05/18 26/02/18 28/11/17 29/08/17 -
Price 0.25 0.205 0.28 0.29 0.385 0.415 0.50 -
P/RPS 1.60 0.98 1.43 1.99 2.37 2.08 2.66 -28.67%
P/EPS 59.81 27.91 38.46 -6.35 58.36 49.13 83.68 -20.01%
EY 1.67 3.58 2.60 -15.76 1.71 2.04 1.20 24.57%
DY 0.00 3.51 0.00 2.55 0.00 2.58 0.00 -
P/NAPS 0.55 0.45 0.62 0.64 0.78 0.83 1.01 -33.24%

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