[MEDIAC] QoQ Quarter Result on 31-Mar-2021 [#4]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 64.19%
YoY- 218.33%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 140,685 125,924 119,133 122,825 126,387 126,207 103,722 22.46%
PBT 9,792 7,377 -7,951 10,796 5,560 2,468 -25,477 -
Tax -3,182 -1,545 -573 -2,516 -225 208 287 -
NP 6,610 5,832 -8,524 8,280 5,335 2,676 -25,190 -
-
NP to SH 7,010 5,832 -7,905 9,155 5,576 3,254 -24,333 -
-
Tax Rate 32.50% 20.94% - 23.30% 4.05% -8.43% - -
Total Cost 134,075 120,092 127,657 114,545 121,052 123,531 128,912 2.64%
-
Net Worth 685,861 679,618 676,750 688,392 675,063 671,688 667,639 1.80%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - 6,917 - - - -
Div Payout % - - - 75.56% - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 685,861 679,618 676,750 688,392 675,063 671,688 667,639 1.80%
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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 4.70% 4.63% -7.16% 6.74% 4.22% 2.12% -24.29% -
ROE 1.02% 0.86% -1.17% 1.33% 0.83% 0.48% -3.64% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 8.34 7.46 7.06 7.28 7.49 7.48 6.15 22.44%
EPS 0.42 0.33 -0.46 0.54 0.32 0.21 -1.46 -
DPS 0.00 0.00 0.00 0.41 0.00 0.00 0.00 -
NAPS 0.4065 0.4028 0.4011 0.408 0.4001 0.3981 0.3957 1.80%
Adjusted Per Share Value based on latest NOSH - 1,687,236
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 9.16 8.20 7.75 7.99 8.23 8.21 6.75 22.50%
EPS 0.46 0.38 -0.51 0.60 0.36 0.21 -1.58 -
DPS 0.00 0.00 0.00 0.45 0.00 0.00 0.00 -
NAPS 0.4464 0.4423 0.4404 0.448 0.4393 0.4371 0.4345 1.81%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.165 0.175 0.185 0.20 0.19 0.15 0.175 -
P/RPS 1.98 2.34 2.62 2.75 2.54 2.01 2.85 -21.50%
P/EPS 39.71 50.63 -39.49 36.86 57.49 77.78 -12.13 -
EY 2.52 1.98 -2.53 2.71 1.74 1.29 -8.24 -
DY 0.00 0.00 0.00 2.05 0.00 0.00 0.00 -
P/NAPS 0.41 0.43 0.46 0.49 0.47 0.38 0.44 -4.58%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 24/11/21 27/08/21 27/05/21 25/02/21 25/11/20 28/08/20 -
Price 0.165 0.17 0.19 0.18 0.17 0.155 0.15 -
P/RPS 1.98 2.28 2.69 2.47 2.27 2.07 2.44 -12.96%
P/EPS 39.71 49.18 -40.55 33.17 51.44 80.37 -10.40 -
EY 2.52 2.03 -2.47 3.01 1.94 1.24 -9.61 -
DY 0.00 0.00 0.00 2.28 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.47 0.44 0.42 0.39 0.38 5.18%

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