[MEDIAC] YoY Cumulative 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- 127.68%
YoY- 21.82%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 119,133 103,722 296,091 331,204 316,760 333,752 403,046 -18.36%
PBT -7,951 -25,477 13,408 19,735 16,687 29,990 50,797 -
Tax -573 287 -4,583 -8,196 -7,755 -10,369 -14,941 -41.89%
NP -8,524 -25,190 8,825 11,539 8,932 19,621 35,856 -
-
NP to SH -7,905 -24,333 9,358 12,282 10,082 20,254 35,638 -
-
Tax Rate - - 34.18% 41.53% 46.47% 34.57% 29.41% -
Total Cost 127,657 128,912 287,266 319,665 307,828 314,131 367,190 -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 -1.17% -3.64% 1.36% 1.62% 1.21% 2.50% 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 7.06 6.15 17.55 19.63 18.77 19.94 23.69 -18.25%
EPS -0.46 -1.46 0.54 0.73 0.60 1.21 2.10 -
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 7.75 6.75 19.27 21.56 20.61 21.72 26.23 -18.37%
EPS -0.51 -1.58 0.61 0.80 0.66 1.32 2.32 -
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 2.62 2.85 1.05 1.50 2.74 3.37 2.55 0.45%
P/EPS -39.49 -12.13 33.36 40.53 86.19 55.48 28.89 -
EY -2.53 -8.24 3.00 2.47 1.16 1.80 3.46 -
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 2.69 2.44 0.97 1.43 2.66 3.51 2.13 3.96%
P/EPS -40.55 -10.40 30.65 38.46 83.68 57.81 24.11 -
EY -2.47 -9.61 3.26 2.60 1.20 1.73 4.15 -
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