[MEDIAC] YoY Quarter Result on 30-Sep-2015 [#2]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -11.66%
YoY- -28.62%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 354,370 337,232 353,441 402,409 534,805 409,018 371,758 -0.79%
PBT 17,986 21,574 29,379 45,371 60,619 54,672 50,377 -15.76%
Tax -6,718 -8,621 -8,693 -14,445 -16,444 -14,896 -9,925 -6.29%
NP 11,268 12,953 20,686 30,926 44,175 39,776 40,452 -19.17%
-
NP to SH 12,393 14,253 21,277 31,484 44,109 39,333 39,889 -17.69%
-
Tax Rate 37.35% 39.96% 29.59% 31.84% 27.13% 27.25% 19.70% -
Total Cost 343,102 324,279 332,755 371,483 490,630 369,242 331,306 0.58%
-
Net Worth 770,560 847,667 843,618 0 0 676,920 1,280,504 -8.11%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 12,148 18,053 24,464 34,984 32,071 40,831 34,649 -16.02%
Div Payout % 98.02% 126.66% 114.98% 111.12% 72.71% 103.81% 86.86% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 770,560 847,667 843,618 0 0 676,920 1,280,504 -8.11%
NOSH 1,687,236 1,687,236 1,687,236 1,690,050 1,696,907 1,687,239 1,690,211 -0.02%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 3.18% 3.84% 5.85% 7.69% 8.26% 9.72% 10.88% -
ROE 1.61% 1.68% 2.52% 0.00% 0.00% 5.81% 3.12% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 21.00 19.99 20.95 23.81 31.52 24.24 21.99 -0.76%
EPS 0.74 0.84 1.24 1.86 2.59 2.35 2.36 -17.56%
DPS 0.72 1.07 1.45 2.07 1.89 2.42 2.05 -15.99%
NAPS 0.4567 0.5024 0.50 0.00 0.00 0.4012 0.7576 -8.08%
Adjusted Per Share Value based on latest NOSH - 1,690,050
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 23.06 21.95 23.00 26.19 34.81 26.62 24.19 -0.79%
EPS 0.81 0.93 1.38 2.05 2.87 2.56 2.60 -17.65%
DPS 0.79 1.17 1.59 2.28 2.09 2.66 2.26 -16.06%
NAPS 0.5015 0.5517 0.549 0.00 0.00 0.4405 0.8334 -8.11%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.265 0.465 0.685 0.525 0.90 1.09 1.64 -
P/RPS 1.26 2.33 3.27 2.20 2.86 4.50 7.00 -24.84%
P/EPS 36.08 55.05 54.32 28.18 34.62 46.76 65.98 -9.56%
EY 2.77 1.82 1.84 3.55 2.89 2.14 1.52 10.51%
DY 2.72 2.30 2.12 3.94 2.10 2.22 1.34 12.51%
P/NAPS 0.58 0.93 1.37 0.00 0.00 2.72 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 28/11/17 30/11/16 25/11/15 26/11/14 27/11/13 29/11/12 -
Price 0.205 0.415 0.64 0.61 0.845 1.03 1.12 -
P/RPS 0.98 2.08 3.06 2.56 2.68 4.25 4.78 -23.20%
P/EPS 27.91 49.13 50.75 32.74 32.51 44.18 45.06 -7.66%
EY 3.58 2.04 1.97 3.05 3.08 2.26 2.22 8.28%
DY 3.51 2.58 2.27 3.39 2.24 2.35 1.96 10.19%
P/NAPS 0.45 0.83 1.28 0.00 0.00 2.57 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