[MEDIAC] YoY TTM Result on 31-Mar-2019 [#4]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- -1.45%
YoY- -10.57%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 511,253 479,141 997,548 1,170,270 1,173,786 1,285,889 1,482,170 -16.24%
PBT 8,381 -6,653 38,055 -26,558 -22,254 87,327 157,974 -38.68%
Tax -9,043 -2,246 -13,158 -21,203 -22,388 -32,063 -47,590 -24.16%
NP -662 -8,899 24,897 -47,761 -44,642 55,264 110,384 -
-
NP to SH 1,690 -6,348 28,883 -46,035 -41,636 63,850 112,688 -50.32%
-
Tax Rate 107.90% - 34.58% - - 36.72% 30.13% -
Total Cost 511,915 488,040 972,651 1,218,031 1,218,428 1,230,625 1,371,786 -15.14%
-
Net Worth 683,330 688,392 699,359 685,017 763,811 856,778 968,179 -5.63%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 10,629 6,917 18,222 19,065 30,538 51,460 80,914 -28.69%
Div Payout % 628.97% 0.00% 63.09% 0.00% 0.00% 80.60% 71.80% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 683,330 688,392 699,359 685,017 763,811 856,778 968,179 -5.63%
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
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin -0.13% -1.86% 2.50% -4.08% -3.80% 4.30% 7.45% -
ROE 0.25% -0.92% 4.13% -6.72% -5.45% 7.45% 11.64% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 30.30 28.40 59.12 69.36 69.57 76.21 85.52 -15.87%
EPS 0.10 -0.38 1.71 -2.73 -2.47 3.78 6.50 -50.11%
DPS 0.63 0.41 1.08 1.13 1.81 3.05 4.67 -28.37%
NAPS 0.405 0.408 0.4145 0.406 0.4527 0.5078 0.5586 -5.21%
Adjusted Per Share Value based on latest NOSH - 1,687,236
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 33.27 31.18 64.92 76.16 76.39 83.69 96.46 -16.24%
EPS 0.11 -0.41 1.88 -3.00 -2.71 4.16 7.33 -50.31%
DPS 0.69 0.45 1.19 1.24 1.99 3.35 5.27 -28.72%
NAPS 0.4447 0.448 0.4551 0.4458 0.4971 0.5576 0.6301 -5.64%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.16 0.20 0.17 0.22 0.365 0.645 0.715 -
P/RPS 0.53 0.70 0.29 0.32 0.52 0.85 0.84 -7.38%
P/EPS 159.74 -53.16 9.93 -8.06 -14.79 17.04 11.00 56.16%
EY 0.63 -1.88 10.07 -12.40 -6.76 5.87 9.09 -35.89%
DY 3.94 2.05 6.35 5.14 4.96 4.73 6.53 -8.07%
P/NAPS 0.40 0.49 0.41 0.54 0.81 1.27 1.28 -17.61%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 26/05/22 27/05/21 24/06/20 28/05/19 30/05/18 29/05/17 30/05/16 -
Price 0.18 0.18 0.195 0.19 0.29 0.58 0.735 -
P/RPS 0.59 0.63 0.33 0.27 0.42 0.76 0.86 -6.08%
P/EPS 179.71 -47.84 11.39 -6.96 -11.75 15.33 11.30 58.54%
EY 0.56 -2.09 8.78 -14.36 -8.51 6.52 8.85 -36.86%
DY 3.50 2.28 5.54 5.95 6.24 5.26 6.35 -9.44%
P/NAPS 0.44 0.44 0.47 0.47 0.64 1.14 1.32 -16.72%

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