[MEDIAC] YoY 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- -80.99%
YoY- -73.73%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 165,865 221,783 245,459 241,028 313,587 338,729 325,274 -10.60%
PBT -6,629 -76,704 -77,867 -137 14,645 22,597 42,429 -
Tax -3,709 -1,524 201 -3,245 -5,078 -16,678 -13,261 -19.11%
NP -10,338 -78,228 -77,666 -3,382 9,567 5,919 29,168 -
-
NP to SH -7,737 -77,762 -77,102 3,200 12,181 9,720 29,194 -
-
Tax Rate - - - - 34.67% 73.81% 31.25% -
Total Cost 176,203 300,011 323,125 244,410 304,020 332,810 296,106 -8.28%
-
Net Worth 699,359 685,017 763,811 748,289 968,179 798,950 711,456 -0.28%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 6,917 6,917 12,485 23,452 45,930 32,122 36,956 -24.34%
Div Payout % 0.00% 0.00% 0.00% 732.89% 377.07% 330.48% 126.59% -
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 699,359 685,017 763,811 748,289 968,179 798,950 711,456 -0.28%
NOSH 1,687,236 1,687,236 1,687,236 1,687,236 1,733,225 1,647,321 1,687,514 -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 -6.23% -35.27% -31.64% -1.40% 3.05% 1.75% 8.97% -
ROE -1.11% -11.35% -10.09% 0.43% 1.26% 1.22% 4.10% -
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 9.83 13.14 14.55 14.29 18.09 20.56 19.28 -10.61%
EPS -0.47 -4.62 -4.56 0.19 0.71 0.59 1.73 -
DPS 0.41 0.41 0.74 1.39 2.65 1.95 2.19 -24.34%
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 10.79 14.43 15.97 15.69 20.41 22.04 21.17 -10.61%
EPS -0.50 -5.06 -5.02 0.21 0.79 0.63 1.90 -
DPS 0.45 0.45 0.81 1.53 2.99 2.09 2.41 -24.37%
NAPS 0.4551 0.4458 0.4971 0.487 0.6301 0.52 0.463 -0.28%
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 1.73 1.67 2.51 4.52 3.95 3.31 4.72 -15.39%
P/EPS -37.07 -4.77 -7.99 340.08 101.74 115.24 52.60 -
EY -2.70 -20.95 -12.52 0.29 0.98 0.87 1.90 -
DY 2.41 1.86 2.03 2.16 3.71 2.87 2.41 0.00%
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 1.98 1.45 1.99 4.06 4.06 3.02 5.06 -14.46%
P/EPS -42.52 -4.12 -6.35 305.81 104.58 105.08 56.36 -
EY -2.35 -24.26 -15.76 0.33 0.96 0.95 1.77 -
DY 2.10 2.16 2.55 2.40 3.61 3.15 2.25 -1.14%
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