[MEDIAC] QoQ TTM Result on 31-Dec-2022 [#3]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- -38.57%
YoY- -62.21%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 653,104 628,686 592,632 579,577 568,289 525,466 511,253 17.71%
PBT -26,017 -6,039 7,942 15,188 18,913 16,892 8,381 -
Tax -6,420 -9,509 -11,601 -13,016 -13,077 -10,683 -9,043 -20.40%
NP -32,437 -15,548 -3,659 2,172 5,836 6,209 -662 1235.85%
-
NP to SH -28,699 -12,200 -810 5,325 8,669 8,259 1,690 -
-
Tax Rate - - 146.07% 85.70% 69.14% 63.24% 107.90% -
Total Cost 685,541 644,234 596,291 577,405 562,453 519,257 511,915 21.47%
-
Net Worth 646,042 656,503 677,425 685,186 684,849 676,750 683,330 -3.66%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 11,304 11,304 11,304 10,629 10,629 10,629 10,629 4.18%
Div Payout % 0.00% 0.00% 0.00% 199.62% 122.62% 128.70% 628.97% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 646,042 656,503 677,425 685,186 684,849 676,750 683,330 -3.66%
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
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -4.97% -2.47% -0.62% 0.37% 1.03% 1.18% -0.13% -
ROE -4.44% -1.86% -0.12% 0.78% 1.27% 1.22% 0.25% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 38.71 37.26 35.12 34.35 33.68 31.14 30.30 17.72%
EPS -1.70 -0.72 -0.05 0.32 0.51 0.49 0.10 -
DPS 0.67 0.67 0.67 0.63 0.63 0.63 0.63 4.18%
NAPS 0.3829 0.3891 0.4015 0.4061 0.4059 0.4011 0.405 -3.66%
Adjusted Per Share Value based on latest NOSH - 1,687,236
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 42.50 40.92 38.57 37.72 36.98 34.20 33.27 17.71%
EPS -1.87 -0.79 -0.05 0.35 0.56 0.54 0.11 -
DPS 0.74 0.74 0.74 0.69 0.69 0.69 0.69 4.76%
NAPS 0.4204 0.4273 0.4409 0.4459 0.4457 0.4404 0.4447 -3.67%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.15 0.155 0.155 0.17 0.16 0.17 0.16 -
P/RPS 0.39 0.42 0.44 0.49 0.48 0.55 0.53 -18.47%
P/EPS -8.82 -21.44 -322.87 53.86 31.14 34.73 159.74 -
EY -11.34 -4.67 -0.31 1.86 3.21 2.88 0.63 -
DY 4.47 4.32 4.32 3.71 3.94 3.71 3.94 8.76%
P/NAPS 0.39 0.40 0.39 0.42 0.39 0.42 0.40 -1.67%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 29/08/23 29/05/23 27/02/23 25/11/22 29/08/22 26/05/22 -
Price 0.14 0.155 0.16 0.165 0.175 0.16 0.18 -
P/RPS 0.36 0.42 0.46 0.48 0.52 0.51 0.59 -28.03%
P/EPS -8.23 -21.44 -333.28 52.28 34.06 32.69 179.71 -
EY -12.15 -4.67 -0.30 1.91 2.94 3.06 0.56 -
DY 4.79 4.32 4.19 3.82 3.60 3.94 3.50 23.24%
P/NAPS 0.37 0.40 0.40 0.41 0.43 0.40 0.44 -10.89%

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