[MEDIAC] YoY Cumulative Quarter Result on 31-Mar-2017 [#4]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 0.96%
YoY- -50.33%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 1,031,743 1,166,513 1,100,812 1,168,890 1,544,184 1,674,504 1,530,631 -6.35%
PBT 40,038 -26,703 -26,554 80,255 165,398 185,349 223,892 -24.92%
Tax -13,647 -21,156 -20,594 -29,297 -49,860 -64,036 -62,998 -22.48%
NP 26,391 -47,859 -47,148 50,958 115,538 121,313 160,894 -25.99%
-
NP to SH 30,428 -46,131 -44,368 58,549 117,869 122,636 157,514 -23.94%
-
Tax Rate 34.09% - - 36.50% 30.15% 34.55% 28.14% -
Total Cost 1,005,352 1,214,372 1,147,960 1,117,932 1,428,646 1,553,191 1,369,737 -5.01%
-
Net Worth 699,359 685,017 763,811 748,289 941,417 819,340 711,005 -0.27%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 18,559 19,234 28,008 46,905 82,074 61,323 78,756 -21.39%
Div Payout % 61.00% 0.00% 0.00% 80.11% 69.63% 50.00% 50.00% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 699,359 685,017 763,811 748,289 941,417 819,340 711,005 -0.27%
NOSH 1,687,236 1,687,236 1,687,236 1,687,236 1,685,316 1,689,361 1,686,445 0.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 2.56% -4.10% -4.28% 4.36% 7.48% 7.24% 10.51% -
ROE 4.35% -6.73% -5.81% 7.82% 12.52% 14.97% 22.15% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 61.15 69.14 65.24 69.28 91.63 99.12 90.76 -6.36%
EPS 1.81 -2.74 -2.63 3.48 6.99 7.26 9.34 -23.90%
DPS 1.10 1.14 1.66 2.78 4.87 3.63 4.67 -21.39%
NAPS 0.4145 0.406 0.4527 0.4435 0.5586 0.485 0.4216 -0.28%
Adjusted Per Share Value based on latest NOSH - 1,687,236
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 67.15 75.92 71.64 76.07 100.50 108.98 99.61 -6.35%
EPS 1.98 -3.00 -2.89 3.81 7.67 7.98 10.25 -23.95%
DPS 1.21 1.25 1.82 3.05 5.34 3.99 5.13 -21.37%
NAPS 0.4551 0.4458 0.4971 0.487 0.6127 0.5332 0.4627 -0.27%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.17 0.22 0.365 0.645 0.715 0.68 0.91 -
P/RPS 0.28 0.32 0.56 0.93 0.78 0.69 1.00 -19.10%
P/EPS 9.43 -8.05 -13.88 18.59 10.22 9.37 9.74 -0.53%
EY 10.61 -12.43 -7.20 5.38 9.78 10.68 10.26 0.56%
DY 6.47 5.18 4.55 4.31 6.81 5.34 5.13 3.93%
P/NAPS 0.41 0.54 0.81 1.45 1.28 1.40 2.16 -24.17%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 24/06/20 28/05/19 30/05/18 29/05/17 30/05/16 28/05/15 29/05/14 -
Price 0.195 0.19 0.29 0.58 0.735 0.62 0.975 -
P/RPS 0.32 0.27 0.44 0.84 0.80 0.63 1.07 -18.20%
P/EPS 10.81 -6.95 -11.03 16.71 10.51 8.54 10.44 0.58%
EY 9.25 -14.39 -9.07 5.98 9.52 11.71 9.58 -0.58%
DY 5.64 6.00 5.72 4.79 6.63 5.85 4.79 2.75%
P/NAPS 0.47 0.47 0.64 1.31 1.32 1.28 2.31 -23.28%

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