[MEDIAC] YoY Annualized Quarter Result on 30-Jun-2018 [#1]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- 210.73%
YoY- 21.82%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 476,532 414,888 1,184,364 1,324,816 1,267,040 1,335,008 1,612,184 -18.36%
PBT -31,804 -101,908 53,632 78,940 66,748 119,960 203,188 -
Tax -2,292 1,148 -18,332 -32,784 -31,020 -41,476 -59,764 -41.89%
NP -34,096 -100,760 35,300 46,156 35,728 78,484 143,424 -
-
NP to SH -31,620 -97,332 37,432 49,128 40,328 81,016 142,552 -
-
Tax Rate - - 34.18% 41.53% 46.47% 34.57% 29.41% -
Total Cost 510,628 515,648 1,149,064 1,278,660 1,231,312 1,256,524 1,468,760 -16.13%
-
Net Worth 676,750 667,639 688,392 758,918 836,025 811,164 0 -
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 676,750 667,639 688,392 758,918 836,025 811,164 0 -
NOSH 1,687,236 1,687,236 1,687,236 1,687,236 1,687,236 1,687,236 1,701,683 -0.14%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -7.16% -24.29% 2.98% 3.48% 2.82% 5.88% 8.90% -
ROE -4.67% -14.58% 5.44% 6.47% 4.82% 9.99% 0.00% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 28.24 24.59 70.20 78.52 75.10 79.76 94.74 -18.25%
EPS -1.84 -5.84 2.16 2.92 2.40 4.84 8.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4011 0.3957 0.408 0.4498 0.4955 0.4846 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,687,236
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 31.01 27.00 77.08 86.22 82.46 86.88 104.92 -18.36%
EPS -2.06 -6.33 2.44 3.20 2.62 5.27 9.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4404 0.4345 0.448 0.4939 0.5441 0.5279 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.185 0.175 0.185 0.295 0.515 0.715 0.605 -
P/RPS 0.66 0.71 0.26 0.38 0.69 0.84 0.64 0.51%
P/EPS -9.87 -3.03 8.34 10.13 21.55 13.87 7.22 -
EY -10.13 -32.96 11.99 9.87 4.64 7.21 13.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.44 0.45 0.66 1.04 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/08/21 28/08/20 28/08/19 28/08/18 29/08/17 23/08/16 26/08/15 -
Price 0.19 0.15 0.17 0.28 0.50 0.745 0.505 -
P/RPS 0.67 0.61 0.24 0.36 0.67 0.88 0.53 3.98%
P/EPS -10.14 -2.60 7.66 9.62 20.92 14.45 6.03 -
EY -9.86 -38.46 13.05 10.40 4.78 6.92 16.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.38 0.42 0.62 1.01 0.00 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