[MEDIAC] YoY Annualized Quarter Result on 31-Dec-2019 [#3]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 5.76%
YoY- 13.1%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 592,849 513,938 460,905 1,095,614 1,275,366 1,194,940 1,296,236 -12.21%
PBT 20,702 12,206 -21,268 59,048 67,501 71,684 112,310 -24.55%
Tax -12,074 -7,058 326 -12,573 -26,505 -29,050 -36,396 -16.79%
NP 8,628 5,148 -20,941 46,474 40,996 42,633 75,914 -30.39%
-
NP to SH 10,998 6,508 -18,805 48,292 42,700 45,732 77,324 -27.74%
-
Tax Rate 58.32% 57.82% - 21.29% 39.27% 40.53% 32.41% -
Total Cost 584,221 508,790 481,846 1,049,140 1,234,370 1,152,306 1,220,321 -11.54%
-
Net Worth 685,186 685,861 675,063 704,421 765,499 833,157 0 -
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - 14,622 16,647 22,721 32,844 -
Div Payout % - - - 30.28% 38.99% 49.68% 42.48% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 685,186 685,861 675,063 704,421 765,499 833,157 0 -
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
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 1.46% 1.00% -4.54% 4.24% 3.21% 3.57% 5.86% -
ROE 1.61% 0.95% -2.79% 6.86% 5.58% 5.49% 0.00% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 35.14 30.46 27.32 64.94 75.59 70.82 76.83 -12.21%
EPS 0.64 0.39 -1.12 2.84 2.53 2.69 4.59 -27.97%
DPS 0.00 0.00 0.00 0.87 0.99 1.35 1.95 -
NAPS 0.4061 0.4065 0.4001 0.4175 0.4537 0.4938 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,687,236
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 35.14 30.46 27.32 64.94 75.59 70.82 76.83 -12.21%
EPS 0.64 0.39 -1.12 2.84 2.53 2.69 4.59 -27.97%
DPS 0.00 0.00 0.00 0.87 0.99 1.35 1.95 -
NAPS 0.4061 0.4065 0.4001 0.4175 0.4537 0.4938 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.17 0.165 0.19 0.235 0.195 0.395 0.60 -
P/RPS 0.48 0.54 0.70 0.36 0.26 0.56 0.78 -7.76%
P/EPS 26.08 42.78 -17.05 8.21 7.71 14.57 13.09 12.16%
EY 3.83 2.34 -5.87 12.18 12.98 6.86 7.64 -10.86%
DY 0.00 0.00 0.00 3.69 5.06 3.41 3.24 -
P/NAPS 0.42 0.41 0.47 0.56 0.43 0.80 0.00 -
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 25/02/22 25/02/21 27/02/20 25/02/19 26/02/18 27/02/17 -
Price 0.165 0.165 0.17 0.20 0.25 0.385 0.625 -
P/RPS 0.47 0.54 0.62 0.31 0.33 0.54 0.81 -8.66%
P/EPS 25.31 42.78 -15.25 6.99 9.88 14.20 13.64 10.84%
EY 3.95 2.34 -6.56 14.31 10.12 7.04 7.33 -9.78%
DY 0.00 0.00 0.00 4.33 3.95 3.50 3.11 -
P/NAPS 0.41 0.41 0.42 0.48 0.55 0.78 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