[MEDIAC] QoQ TTM Result on 31-Dec-2021 [#3]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 11.33%
YoY- 160.64%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 568,289 525,466 511,253 508,567 494,269 494,552 479,141 12.03%
PBT 18,913 16,892 8,381 20,014 15,782 10,873 -6,653 -
Tax -13,077 -10,683 -9,043 -7,816 -4,859 -3,106 -2,246 223.29%
NP 5,836 6,209 -662 12,198 10,923 7,767 -8,899 -
-
NP to SH 8,669 8,259 1,690 14,092 12,658 10,080 -6,348 -
-
Tax Rate 69.14% 63.24% 107.90% 39.05% 30.79% 28.57% - -
Total Cost 562,453 519,257 511,915 496,369 483,346 486,785 488,040 9.91%
-
Net Worth 684,849 676,750 683,330 685,861 679,618 676,750 688,392 -0.34%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 10,629 10,629 10,629 6,917 6,917 6,917 6,917 33.12%
Div Payout % 122.62% 128.70% 628.97% 49.09% 54.65% 68.63% 0.00% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 684,849 676,750 683,330 685,861 679,618 676,750 688,392 -0.34%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 1.03% 1.18% -0.13% 2.40% 2.21% 1.57% -1.86% -
ROE 1.27% 1.22% 0.25% 2.05% 1.86% 1.49% -0.92% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 33.68 31.14 30.30 30.14 29.29 29.31 28.40 12.02%
EPS 0.51 0.49 0.10 0.84 0.75 0.60 -0.38 -
DPS 0.63 0.63 0.63 0.41 0.41 0.41 0.41 33.12%
NAPS 0.4059 0.4011 0.405 0.4065 0.4028 0.4011 0.408 -0.34%
Adjusted Per Share Value based on latest NOSH - 1,687,236
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 36.98 34.20 33.27 33.10 32.17 32.19 31.18 12.03%
EPS 0.56 0.54 0.11 0.92 0.82 0.66 -0.41 -
DPS 0.69 0.69 0.69 0.45 0.45 0.45 0.45 32.93%
NAPS 0.4457 0.4404 0.4447 0.4464 0.4423 0.4404 0.448 -0.34%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.16 0.17 0.16 0.165 0.175 0.185 0.20 -
P/RPS 0.48 0.55 0.53 0.55 0.60 0.63 0.70 -22.22%
P/EPS 31.14 34.73 159.74 19.76 23.33 30.97 -53.16 -
EY 3.21 2.88 0.63 5.06 4.29 3.23 -1.88 -
DY 3.94 3.71 3.94 2.48 2.34 2.22 2.05 54.52%
P/NAPS 0.39 0.42 0.40 0.41 0.43 0.46 0.49 -14.10%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 29/08/22 26/05/22 25/02/22 24/11/21 27/08/21 27/05/21 -
Price 0.175 0.16 0.18 0.165 0.17 0.19 0.18 -
P/RPS 0.52 0.51 0.59 0.55 0.58 0.65 0.63 -11.99%
P/EPS 34.06 32.69 179.71 19.76 22.66 31.80 -47.84 -
EY 2.94 3.06 0.56 5.06 4.41 3.14 -2.09 -
DY 3.60 3.94 3.50 2.48 2.41 2.16 2.28 35.55%
P/NAPS 0.43 0.40 0.44 0.41 0.42 0.47 0.44 -1.51%

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