[MEDIAC] YoY Quarter Result on 31-Mar-2018 [#4]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -792.68%
YoY- -2509.44%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 122,825 165,865 221,783 245,459 241,028 313,587 338,729 -15.54%
PBT 10,796 -6,629 -76,704 -77,867 -137 14,645 22,597 -11.57%
Tax -2,516 -3,709 -1,524 201 -3,245 -5,078 -16,678 -27.01%
NP 8,280 -10,338 -78,228 -77,666 -3,382 9,567 5,919 5.74%
-
NP to SH 9,155 -7,737 -77,762 -77,102 3,200 12,181 9,720 -0.99%
-
Tax Rate 23.30% - - - - 34.67% 73.81% -
Total Cost 114,545 176,203 300,011 323,125 244,410 304,020 332,810 -16.27%
-
Net Worth 688,392 699,359 685,017 763,811 748,289 968,179 798,950 -2.44%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 6,917 6,917 6,917 12,485 23,452 45,930 32,122 -22.56%
Div Payout % 75.56% 0.00% 0.00% 0.00% 732.89% 377.07% 330.48% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 688,392 699,359 685,017 763,811 748,289 968,179 798,950 -2.44%
NOSH 1,687,236 1,687,236 1,687,236 1,687,236 1,687,236 1,733,225 1,647,321 0.39%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 6.74% -6.23% -35.27% -31.64% -1.40% 3.05% 1.75% -
ROE 1.33% -1.11% -11.35% -10.09% 0.43% 1.26% 1.22% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 7.28 9.83 13.14 14.55 14.29 18.09 20.56 -15.87%
EPS 0.54 -0.47 -4.62 -4.56 0.19 0.71 0.59 -1.46%
DPS 0.41 0.41 0.41 0.74 1.39 2.65 1.95 -22.86%
NAPS 0.408 0.4145 0.406 0.4527 0.4435 0.5586 0.485 -2.83%
Adjusted Per Share Value based on latest NOSH - 1,687,236
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 7.99 10.79 14.43 15.97 15.69 20.41 22.04 -15.54%
EPS 0.60 -0.50 -5.06 -5.02 0.21 0.79 0.63 -0.80%
DPS 0.45 0.45 0.45 0.81 1.53 2.99 2.09 -22.56%
NAPS 0.448 0.4551 0.4458 0.4971 0.487 0.6301 0.52 -2.45%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.20 0.17 0.22 0.365 0.645 0.715 0.68 -
P/RPS 2.75 1.73 1.67 2.51 4.52 3.95 3.31 -3.03%
P/EPS 36.86 -37.07 -4.77 -7.99 340.08 101.74 115.24 -17.28%
EY 2.71 -2.70 -20.95 -12.52 0.29 0.98 0.87 20.82%
DY 2.05 2.41 1.86 2.03 2.16 3.71 2.87 -5.44%
P/NAPS 0.49 0.41 0.54 0.81 1.45 1.28 1.40 -16.03%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 24/06/20 28/05/19 30/05/18 29/05/17 30/05/16 28/05/15 -
Price 0.18 0.195 0.19 0.29 0.58 0.735 0.62 -
P/RPS 2.47 1.98 1.45 1.99 4.06 4.06 3.02 -3.29%
P/EPS 33.17 -42.52 -4.12 -6.35 305.81 104.58 105.08 -17.46%
EY 3.01 -2.35 -24.26 -15.76 0.33 0.96 0.95 21.17%
DY 2.28 2.10 2.16 2.55 2.40 3.61 3.15 -5.23%
P/NAPS 0.44 0.47 0.47 0.64 1.31 1.32 1.28 -16.28%

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