[MEDIAC] YoY Quarter Result on 30-Sep-2021 [#2]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 173.78%
YoY- 79.23%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 179,126 193,165 168,747 125,924 126,207 305,443 354,370 -10.73%
PBT -4,043 -10,580 9,398 7,377 2,468 11,552 17,986 -
Tax -1,307 -850 -3,939 -1,545 208 1,056 -6,718 -23.85%
NP -5,350 -11,430 5,459 5,832 2,676 12,608 11,268 -
-
NP to SH -4,456 -10,257 6,242 5,832 3,254 13,345 12,393 -
-
Tax Rate - - 41.91% 20.94% -8.43% -9.14% 37.35% -
Total Cost 184,476 204,595 163,288 120,092 123,531 292,835 343,102 -9.81%
-
Net Worth 537,024 646,042 684,849 679,618 671,688 702,227 770,560 -5.83%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - 11,304 12,148 -
Div Payout % - - - - - 84.71% 98.02% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 537,024 646,042 684,849 679,618 671,688 702,227 770,560 -5.83%
NOSH 1,536,551 1,687,236 1,687,236 1,687,236 1,687,236 1,687,236 1,687,236 -1.54%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -2.99% -5.92% 3.24% 4.63% 2.12% 4.13% 3.18% -
ROE -0.83% -1.59% 0.91% 0.86% 0.48% 1.90% 1.61% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 11.66 11.45 10.00 7.46 7.48 18.10 21.00 -9.33%
EPS -0.29 -0.61 0.37 0.33 0.21 0.79 0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.67 0.72 -
NAPS 0.3495 0.3829 0.4059 0.4028 0.3981 0.4162 0.4567 -4.35%
Adjusted Per Share Value based on latest NOSH - 1,687,236
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 11.66 12.57 10.98 8.20 8.21 19.88 23.06 -10.73%
EPS -0.29 -0.67 0.41 0.38 0.21 0.87 0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.74 0.79 -
NAPS 0.3495 0.4204 0.4457 0.4423 0.4371 0.457 0.5015 -5.83%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.125 0.15 0.16 0.175 0.15 0.18 0.265 -
P/RPS 1.07 1.31 1.60 2.34 2.01 0.99 1.26 -2.68%
P/EPS -43.10 -24.67 43.25 50.63 77.78 22.76 36.08 -
EY -2.32 -4.05 2.31 1.98 1.29 4.39 2.77 -
DY 0.00 0.00 0.00 0.00 0.00 3.72 2.72 -
P/NAPS 0.36 0.39 0.39 0.43 0.38 0.43 0.58 -7.63%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 27/11/24 29/11/23 25/11/22 24/11/21 25/11/20 25/11/19 29/11/18 -
Price 0.125 0.14 0.175 0.17 0.155 0.165 0.205 -
P/RPS 1.07 1.22 1.75 2.28 2.07 0.91 0.98 1.47%
P/EPS -43.10 -23.03 47.30 49.18 80.37 20.86 27.91 -
EY -2.32 -4.34 2.11 2.03 1.24 4.79 3.58 -
DY 0.00 0.00 0.00 0.00 0.00 4.06 3.51 -
P/NAPS 0.36 0.37 0.43 0.42 0.39 0.40 0.45 -3.64%

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