[MEDIAC] YoY TTM Result on 30-Jun-2015 [#1]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 27.55%
YoY- -4.01%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,188,230 1,268,897 1,385,655 1,728,235 1,489,371 1,487,821 1,476,257 -3.55%
PBT -19,206 74,024 136,270 200,236 202,470 233,611 267,631 -
Tax -22,829 -29,449 -42,764 -66,714 -58,679 -59,999 -62,834 -15.52%
NP -42,035 44,575 93,506 133,522 143,791 173,612 204,797 -
-
NP to SH -39,436 53,678 96,415 135,038 140,682 169,991 200,787 -
-
Tax Rate - 39.78% 31.38% 33.32% 28.98% 25.68% 23.48% -
Total Cost 1,230,265 1,224,322 1,292,149 1,594,713 1,345,580 1,314,209 1,271,460 -0.54%
-
Net Worth 758,918 836,025 817,634 0 702,187 630,859 1,243,353 -7.89%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 30,538 51,460 74,735 64,194 77,787 87,045 117,322 -20.08%
Div Payout % 0.00% 95.87% 77.51% 47.54% 55.29% 51.21% 58.43% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 758,918 836,025 817,634 0 702,187 630,859 1,243,353 -7.89%
NOSH 1,687,236 1,687,236 1,687,236 1,687,236 1,695,286 1,687,240 1,687,236 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -3.54% 3.51% 6.75% 7.73% 9.65% 11.67% 13.87% -
ROE -5.20% 6.42% 11.79% 0.00% 20.03% 26.95% 16.15% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 70.42 75.21 82.13 101.56 87.85 88.18 87.58 -3.56%
EPS -2.34 3.18 5.71 7.94 8.30 10.08 11.91 -
DPS 1.81 3.05 4.43 3.77 4.61 5.15 6.93 -20.04%
NAPS 0.4498 0.4955 0.4846 0.00 0.4142 0.3739 0.7376 -7.90%
Adjusted Per Share Value based on latest NOSH - 1,701,683
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 77.33 82.58 90.18 112.47 96.93 96.83 96.08 -3.55%
EPS -2.57 3.49 6.27 8.79 9.16 11.06 13.07 -
DPS 1.99 3.35 4.86 4.18 5.06 5.66 7.64 -20.07%
NAPS 0.4939 0.5441 0.5321 0.00 0.457 0.4106 0.8092 -7.89%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.295 0.515 0.715 0.605 0.96 1.15 1.18 -
P/RPS 0.42 0.68 0.87 0.60 1.09 1.30 1.35 -17.67%
P/EPS -12.62 16.19 12.51 7.62 11.57 11.41 9.91 -
EY -7.92 6.18 7.99 13.12 8.64 8.76 10.09 -
DY 6.14 5.92 6.20 6.24 4.80 4.48 5.87 0.75%
P/NAPS 0.66 1.04 1.48 0.00 2.32 3.08 1.60 -13.71%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 29/08/17 23/08/16 26/08/15 28/08/14 28/08/13 29/08/12 -
Price 0.28 0.50 0.745 0.505 0.92 1.03 1.55 -
P/RPS 0.40 0.66 0.91 0.50 1.05 1.17 1.77 -21.94%
P/EPS -11.98 15.72 13.04 6.36 11.09 10.22 13.01 -
EY -8.35 6.36 7.67 15.71 9.02 9.78 7.68 -
DY 6.46 6.10 5.95 7.47 5.01 5.00 4.47 6.32%
P/NAPS 0.62 1.01 1.54 0.00 2.22 2.75 2.10 -18.39%

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