[MEDIAC] YoY Quarter Result on 31-Dec-2017 [#3]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -21.9%
YoY- -33.88%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 126,387 230,149 262,913 274,335 291,182 363,128 451,655 -19.10%
PBT 5,560 19,724 12,425 17,352 25,370 47,161 66,223 -33.80%
Tax -225 -5,922 -4,765 -6,213 -8,378 -13,126 -18,651 -52.07%
NP 5,335 13,802 7,660 11,139 16,992 34,035 47,572 -30.53%
-
NP to SH 5,576 13,917 7,052 11,131 16,834 33,385 45,571 -29.51%
-
Tax Rate 4.05% 30.02% 38.35% 35.81% 33.02% 27.83% 28.16% -
Total Cost 121,052 216,347 255,253 263,196 274,190 329,093 404,083 -18.18%
-
Net Worth 675,063 704,421 765,499 833,157 0 0 0 -
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 675,063 704,421 765,499 833,157 0 0 0 -
NOSH 1,687,236 1,687,236 1,687,236 1,687,236 1,687,236 1,690,582 1,686,909 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 4.22% 6.00% 2.91% 4.06% 5.84% 9.37% 10.53% -
ROE 0.83% 1.98% 0.92% 1.34% 0.00% 0.00% 0.00% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 7.49 13.64 15.58 16.26 17.26 21.48 26.77 -19.11%
EPS 0.32 0.82 0.41 0.65 1.01 1.97 2.70 -29.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4001 0.4175 0.4537 0.4938 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,687,236
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 8.23 14.98 17.11 17.85 18.95 23.63 29.39 -19.09%
EPS 0.36 0.91 0.46 0.72 1.10 2.17 2.97 -29.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4393 0.4584 0.4982 0.5422 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.19 0.235 0.195 0.395 0.60 0.605 0.75 -
P/RPS 2.54 1.72 1.25 2.43 3.48 2.82 2.80 -1.60%
P/EPS 57.49 28.49 46.66 59.87 60.14 30.64 27.76 12.88%
EY 1.74 3.51 2.14 1.67 1.66 3.26 3.60 -11.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.56 0.43 0.80 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 27/02/20 25/02/19 26/02/18 27/02/17 26/02/16 26/02/15 -
Price 0.17 0.20 0.25 0.385 0.625 0.645 0.71 -
P/RPS 2.27 1.47 1.60 2.37 3.62 3.00 2.65 -2.54%
P/EPS 51.44 24.25 59.81 58.36 62.64 32.66 26.28 11.83%
EY 1.94 4.12 1.67 1.71 1.60 3.06 3.80 -10.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.48 0.55 0.78 0.00 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