[MEDIAC] YoY TTM 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- -206.41%
YoY- -165.21%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 479,141 997,548 1,170,270 1,173,786 1,285,889 1,482,170 1,459,211 -16.92%
PBT -6,653 38,055 -26,558 -22,254 87,327 157,974 160,739 -
Tax -2,246 -13,158 -21,203 -22,388 -32,063 -47,590 -56,301 -41.51%
NP -8,899 24,897 -47,761 -44,642 55,264 110,384 104,438 -
-
NP to SH -6,348 28,883 -46,035 -41,636 63,850 112,688 105,873 -
-
Tax Rate - 34.58% - - 36.72% 30.13% 35.03% -
Total Cost 488,040 972,651 1,218,031 1,218,428 1,230,625 1,371,786 1,354,773 -15.63%
-
Net Worth 688,392 699,359 685,017 763,811 856,778 968,179 758,262 -1.59%
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 18,222 19,065 30,538 51,460 80,914 54,581 -29.10%
Div Payout % 0.00% 63.09% 0.00% 0.00% 80.60% 71.80% 51.55% -
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 688,392 699,359 685,017 763,811 856,778 968,179 758,262 -1.59%
NOSH 1,687,236 1,687,236 1,687,236 1,687,236 1,687,236 1,687,236 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 -1.86% 2.50% -4.08% -3.80% 4.30% 7.45% 7.16% -
ROE -0.92% 4.13% -6.72% -5.45% 7.45% 11.64% 13.96% -
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 28.40 59.12 69.36 69.57 76.21 85.52 88.58 -17.25%
EPS -0.38 1.71 -2.73 -2.47 3.78 6.50 6.43 -
DPS 0.41 1.08 1.13 1.81 3.05 4.67 3.31 -29.37%
NAPS 0.408 0.4145 0.406 0.4527 0.5078 0.5586 0.4603 -1.98%
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 31.18 64.92 76.16 76.39 83.69 96.46 94.97 -16.92%
EPS -0.41 1.88 -3.00 -2.71 4.16 7.33 6.89 -
DPS 0.45 1.19 1.24 1.99 3.35 5.27 3.55 -29.10%
NAPS 0.448 0.4551 0.4458 0.4971 0.5576 0.6301 0.4935 -1.59%
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 0.70 0.29 0.32 0.52 0.85 0.84 0.77 -1.57%
P/EPS -53.16 9.93 -8.06 -14.79 17.04 11.00 10.58 -
EY -1.88 10.07 -12.40 -6.76 5.87 9.09 9.45 -
DY 2.05 6.35 5.14 4.96 4.73 6.53 4.87 -13.41%
P/NAPS 0.49 0.41 0.54 0.81 1.27 1.28 1.48 -16.81%
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 0.63 0.33 0.27 0.42 0.76 0.86 0.70 -1.73%
P/EPS -47.84 11.39 -6.96 -11.75 15.33 11.30 9.65 -
EY -2.09 8.78 -14.36 -8.51 6.52 8.85 10.37 -
DY 2.28 5.54 5.95 6.24 5.26 6.35 5.34 -13.21%
P/NAPS 0.44 0.47 0.47 0.64 1.14 1.32 1.35 -17.02%

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