[MEDIAC] YoY TTM Result on 30-Jun-2018 [#1]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- 5.28%
YoY- -173.47%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 494,552 805,179 1,135,157 1,188,230 1,268,897 1,385,655 1,728,235 -18.80%
PBT 10,873 -830 -32,885 -19,206 74,024 136,270 200,236 -38.43%
Tax -3,106 -8,288 -17,590 -22,829 -29,449 -42,764 -66,714 -39.99%
NP 7,767 -9,118 -50,475 -42,035 44,575 93,506 133,522 -37.72%
-
NP to SH 10,080 -4,808 -48,959 -39,436 53,678 96,415 135,038 -35.08%
-
Tax Rate 28.57% - - - 39.78% 31.38% 33.32% -
Total Cost 486,785 814,297 1,185,632 1,230,265 1,224,322 1,292,149 1,594,713 -17.92%
-
Net Worth 676,750 667,639 688,392 758,918 836,025 817,634 0 -
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 6,917 18,222 19,065 30,538 51,460 74,735 64,194 -30.99%
Div Payout % 68.63% 0.00% 0.00% 0.00% 95.87% 77.51% 47.54% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 676,750 667,639 688,392 758,918 836,025 817,634 0 -
NOSH 1,687,236 1,687,236 1,687,236 1,687,236 1,687,236 1,687,236 1,687,236 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 1.57% -1.13% -4.45% -3.54% 3.51% 6.75% 7.73% -
ROE 1.49% -0.72% -7.11% -5.20% 6.42% 11.79% 0.00% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 29.31 47.72 67.28 70.42 75.21 82.13 101.56 -18.69%
EPS 0.60 -0.28 -2.90 -2.34 3.18 5.71 7.94 -34.95%
DPS 0.41 1.08 1.13 1.81 3.05 4.43 3.77 -30.88%
NAPS 0.4011 0.3957 0.408 0.4498 0.4955 0.4846 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,687,236
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 32.19 52.40 73.88 77.33 82.58 90.18 112.47 -18.80%
EPS 0.66 -0.31 -3.19 -2.57 3.49 6.27 8.79 -35.02%
DPS 0.45 1.19 1.24 1.99 3.35 4.86 4.18 -31.00%
NAPS 0.4404 0.4345 0.448 0.4939 0.5441 0.5321 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.185 0.175 0.185 0.295 0.515 0.715 0.605 -
P/RPS 0.63 0.37 0.27 0.42 0.68 0.87 0.60 0.81%
P/EPS 30.97 -61.41 -6.38 -12.62 16.19 12.51 7.62 26.30%
EY 3.23 -1.63 -15.69 -7.92 6.18 7.99 13.12 -20.81%
DY 2.22 6.17 6.11 6.14 5.92 6.20 6.24 -15.80%
P/NAPS 0.46 0.44 0.45 0.66 1.04 1.48 0.00 -
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/08/21 28/08/20 28/08/19 28/08/18 29/08/17 23/08/16 26/08/15 -
Price 0.19 0.15 0.17 0.28 0.50 0.745 0.505 -
P/RPS 0.65 0.31 0.25 0.40 0.66 0.91 0.50 4.46%
P/EPS 31.80 -52.64 -5.86 -11.98 15.72 13.04 6.36 30.73%
EY 3.14 -1.90 -17.07 -8.35 6.36 7.67 15.71 -23.51%
DY 2.16 7.20 6.65 6.46 6.10 5.95 7.47 -18.66%
P/NAPS 0.47 0.38 0.42 0.62 1.01 1.54 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