[MEDIAC] YoY TTM Result on 30-Jun-2016 [#1]

Stock

[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED

Announcement Date

23-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Mar-2017

Quarter

30-Jun-2016 [#1]

Profit Trend

QoQ- -14.44%

YoY- -28.6%

Quarter Report

Bursa Announcement Q1_2017(R1).pdf

Latest QR

Upcoming QR

MEDIAC's Result

MEDIAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
TTM Result
Revenue	1,135,157	1,188,230	1,268,897	1,385,655	1,728,235	1,489,371	1,487,821	-4.40%
YoY %	-4.47%	-6.36%	-8.43%	-19.82%	16.04%	0.10%	-	-
Horiz. %	76.30%	79.86%	85.29%	93.13%	116.16%	100.10%	100.00%	-
PBT	-32,885	-19,206	74,024	136,270	200,236	202,470	233,611	-
YoY %	-71.22%	-125.95%	-45.68%	-31.95%	-1.10%	-13.33%	-	-
Horiz. %	-14.08%	-8.22%	31.69%	58.33%	85.71%	86.67%	100.00%	-
Tax	-17,590	-22,829	-29,449	-42,764	-66,714	-58,679	-59,999	-18.48%
YoY %	22.95%	22.48%	31.14%	35.90%	-13.69%	2.20%	-	-
Horiz. %	29.32%	38.05%	49.08%	71.27%	111.19%	97.80%	100.00%	-
NP	-50,475	-42,035	44,575	93,506	133,522	143,791	173,612	-
YoY %	-20.08%	-194.30%	-52.33%	-29.97%	-7.14%	-17.18%	-	-
Horiz. %	-29.07%	-24.21%	25.68%	53.86%	76.91%	82.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-48,959	-39,436	53,678	96,415	135,038	140,682	169,991	-
YoY %	-24.15%	-173.47%	-44.33%	-28.60%	-4.01%	-17.24%	-	-
Horiz. %	-28.80%	-23.20%	31.58%	56.72%	79.44%	82.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	39.78%	31.38%	33.32%	28.98%	25.68%	-
YoY %	-	-	26.77%	-5.82%	14.98%	12.85%	-	-
Horiz. %	-	-	154.91%	122.20%	129.75%	112.85%	100.00%	-
Total Cost	1,185,632	1,230,265	1,224,322	1,292,149	1,594,713	1,345,580	1,314,209	-1.70%
YoY %	-3.63%	0.49%	-5.25%	-18.97%	18.51%	2.39%	-	-
Horiz. %	90.22%	93.61%	93.16%	98.32%	121.34%	102.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	688,392	758,918	836,025	817,634	0	702,187	630,859	1.46%
YoY %	-9.29%	-9.22%	2.25%	0.00%	0.00%	11.31%	-	-
Horiz. %	109.12%	120.30%	132.52%	129.61%	0.00%	111.31%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	19,065	30,538	51,460	74,735	64,194	77,787	87,045	-22.35%
YoY %	-37.57%	-40.66%	-31.14%	16.42%	-17.47%	-10.64%	-	-
Horiz. %	21.90%	35.08%	59.12%	85.86%	73.75%	89.36%	100.00%	-
Div Payout %	0.00%	0.00%	95.87%	77.51%	47.54%	55.29%	51.21%	-
YoY %	0.00%	0.00%	23.69%	63.04%	-14.02%	7.97%	-	-
Horiz. %	0.00%	0.00%	187.21%	151.36%	92.83%	107.97%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	688,392	758,918	836,025	817,634	0	702,187	630,859	1.46%
YoY %	-9.29%	-9.22%	2.25%	0.00%	0.00%	11.31%	-	-
Horiz. %	109.12%	120.30%	132.52%	129.61%	0.00%	111.31%	100.00%	-
NOSH	1,687,236	1,687,236	1,687,236	1,687,236	1,687,236	1,695,286	1,687,240	-0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	-0.47%	0.48%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.48%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	-4.45%	-3.54%	3.51%	6.75%	7.73%	9.65%	11.67%	-
YoY %	-25.71%	-200.85%	-48.00%	-12.68%	-19.90%	-17.31%	-	-
Horiz. %	-38.13%	-30.33%	30.08%	57.84%	66.24%	82.69%	100.00%	-
ROE	-7.11%	-5.20%	6.42%	11.79%	0.00%	20.03%	26.95%	-
YoY %	-36.73%	-181.00%	-45.55%	0.00%	0.00%	-25.68%	-	-
Horiz. %	-26.38%	-19.29%	23.82%	43.75%	0.00%	74.32%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	67.28	70.42	75.21	82.13	101.56	87.85	88.18	-4.40%
YoY %	-4.46%	-6.37%	-8.43%	-19.13%	15.61%	-0.37%	-	-
Horiz. %	76.30%	79.86%	85.29%	93.14%	115.17%	99.63%	100.00%	-
EPS	-2.90	-2.34	3.18	5.71	7.94	8.30	10.08	-
YoY %	-23.93%	-173.58%	-44.31%	-28.09%	-4.34%	-17.66%	-	-
Horiz. %	-28.77%	-23.21%	31.55%	56.65%	78.77%	82.34%	100.00%	-
DPS	1.13	1.81	3.05	4.43	3.77	4.61	5.15	-22.32%
YoY %	-37.57%	-40.66%	-31.15%	17.51%	-18.22%	-10.49%	-	-
Horiz. %	21.94%	35.15%	59.22%	86.02%	73.20%	89.51%	100.00%	-
NAPS	0.408	0.4498	0.4955	0.4846	0.00	0.4142	0.3739	1.46%
YoY %	-9.29%	-9.22%	2.25%	0.00%	0.00%	10.78%	-	-
Horiz. %	109.12%	120.30%	132.52%	129.61%	0.00%	110.78%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,687,236
RPS	67.28	70.42	75.21	82.13	102.43	88.27	88.18	-4.40%
YoY %	-4.46%	-6.37%	-8.43%	-19.82%	16.04%	0.10%	-	-
Horiz. %	76.30%	79.86%	85.29%	93.14%	116.16%	100.10%	100.00%	-
EPS	-2.90	-2.34	3.18	5.71	8.00	8.34	10.08	-
YoY %	-23.93%	-173.58%	-44.31%	-28.62%	-4.08%	-17.26%	-	-
Horiz. %	-28.77%	-23.21%	31.55%	56.65%	79.37%	82.74%	100.00%	-
DPS	1.13	1.81	3.05	4.43	3.80	4.61	5.16	-22.35%
YoY %	-37.57%	-40.66%	-31.15%	16.58%	-17.57%	-10.66%	-	-
Horiz. %	21.90%	35.08%	59.11%	85.85%	73.64%	89.34%	100.00%	-
NAPS	0.408	0.4498	0.4955	0.4846	0.00	0.4162	0.3739	1.46%
YoY %	-9.29%	-9.22%	2.25%	0.00%	0.00%	11.31%	-	-
Horiz. %	109.12%	120.30%	132.52%	129.61%	0.00%	111.31%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	0.185	0.295	0.515	0.715	0.605	0.96	1.15	-
P/RPS	0.27	0.42	0.68	0.87	0.60	1.09	1.30	-23.03%
YoY %	-35.71%	-38.24%	-21.84%	45.00%	-44.95%	-16.15%	-	-
Horiz. %	20.77%	32.31%	52.31%	66.92%	46.15%	83.85%	100.00%	-
P/EPS	-6.38	-12.62	16.19	12.51	7.62	11.57	11.41	-
YoY %	49.45%	-177.95%	29.42%	64.17%	-34.14%	1.40%	-	-
Horiz. %	-55.92%	-110.60%	141.89%	109.64%	66.78%	101.40%	100.00%	-
EY	-15.69	-7.92	6.18	7.99	13.12	8.64	8.76	-
YoY %	-98.11%	-228.16%	-22.65%	-39.10%	51.85%	-1.37%	-	-
Horiz. %	-179.11%	-90.41%	70.55%	91.21%	149.77%	98.63%	100.00%	-
DY	6.11	6.14	5.92	6.20	6.24	4.80	4.48	5.30%
YoY %	-0.49%	3.72%	-4.52%	-0.64%	30.00%	7.14%	-	-
Horiz. %	136.38%	137.05%	132.14%	138.39%	139.29%	107.14%	100.00%	-
P/NAPS	0.45	0.66	1.04	1.48	0.00	2.32	3.08	-27.41%
YoY %	-31.82%	-36.54%	-29.73%	0.00%	0.00%	-24.68%	-	-
Horiz. %	14.61%	21.43%	33.77%	48.05%	0.00%	75.32%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	28/08/19	28/08/18	29/08/17	23/08/16	26/08/15	28/08/14	28/08/13	-
Price	0.17	0.28	0.50	0.745	0.505	0.92	1.03	-
P/RPS	0.25	0.40	0.66	0.91	0.50	1.05	1.17	-22.67%
YoY %	-37.50%	-39.39%	-27.47%	82.00%	-52.38%	-10.26%	-	-
Horiz. %	21.37%	34.19%	56.41%	77.78%	42.74%	89.74%	100.00%	-
P/EPS	-5.86	-11.98	15.72	13.04	6.36	11.09	10.22	-
YoY %	51.09%	-176.21%	20.55%	105.03%	-42.65%	8.51%	-	-
Horiz. %	-57.34%	-117.22%	153.82%	127.59%	62.23%	108.51%	100.00%	-
EY	-17.07	-8.35	6.36	7.67	15.71	9.02	9.78	-
YoY %	-104.43%	-231.29%	-17.08%	-51.18%	74.17%	-7.77%	-	-
Horiz. %	-174.54%	-85.38%	65.03%	78.43%	160.63%	92.23%	100.00%	-
DY	6.65	6.46	6.10	5.95	7.47	5.01	5.00	4.86%
YoY %	2.94%	5.90%	2.52%	-20.35%	49.10%	0.20%	-	-
Horiz. %	133.00%	129.20%	122.00%	119.00%	149.40%	100.20%	100.00%	-
P/NAPS	0.42	0.62	1.01	1.54	0.00	2.22	2.75	-26.87%
YoY %	-32.26%	-38.61%	-34.42%	0.00%	0.00%	-19.27%	-	-
Horiz. %	15.27%	22.55%	36.73%	56.00%	0.00%	80.73%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-26 09:15:00

ADX

5 Mins

BUY

2024-06-26 09:15:00

OBV

5 Mins

BUY

2024-06-26 09:10:00

ADX

5 Mins

SELL

2024-06-26 09:00:00

EMA 5

Hourly

BUY

2024-06-26 09:00:00

EMA 5

30 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

633

YTLPOWR

YTL POWER INTERNATIONAL BHD

630

NOTION

NOTION VTEC BHD

620

HLIND

HONG LEONG INDUSTRIES BHD

606

MPI

MALAYSIAN PACIFIC INDUSTRIES

589

DNEX

DAGANG NEXCHANGE BERHAD

536

SNS

SNS NETWORK TECHNOLOGY BERHAD

416

GENTING

GENTING BHD

375

PBBANK

PUBLIC BANK BHD

369

Daily Stocks

HSI-HUZ

0.185

-0.01

267,874,000

INGENIEU

0.065

0.00

223,440,600

HSI-CXV

0.145

0.00

199,297,200

HSI-HU8

0.07

-0.005

196,053,800

HSI-CXF

0.12

0.00

148,839,900

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

91,576,600

EDUSPEC-OR

0.005

0.00

75,002,700

JCY

0.745

+0.05

64,149,900

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

MPI

38.96

+0.36

77,500

DLADY

36.38

+0.36

5,100

VSTECS

4.26

+0.26

1,733,200

PANAMY

20.26

+0.26

4,900

PETGAS

18.28

+0.24

134,000

AJI

15.40

+0.20

110,000

HLFG

17.38

+0.18

97,600

F&N

31.88

+0.18

16,600

CHGP

2.46

+0.17

112,300

YTLPOWR

4.82

+0.15

14,333,400

More gainer Stocks

NESTLE

121.30

-1.20

29,100

KESM

6.90

-0.28

85,700

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

47,000

KLK

20.80

-0.18

465,100

CARLSBG

18.62

-0.14

72,700

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

4,031,200

YTLPOWR-C34

0.74

-0.10

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More