[MEDIAC] YoY TTM Result on 31-Mar-2021 [#4]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 72.69%
YoY- -121.98%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 686,412 592,632 511,253 479,141 997,548 1,170,270 1,173,786 -8.54%
PBT -63,872 7,942 8,381 -6,653 38,055 -26,558 -22,254 19.19%
Tax -156 -11,601 -9,043 -2,246 -13,158 -21,203 -22,388 -56.26%
NP -64,028 -3,659 -662 -8,899 24,897 -47,761 -44,642 6.18%
-
NP to SH -60,642 -810 1,690 -6,348 28,883 -46,035 -41,636 6.46%
-
Tax Rate - 146.07% 107.90% - 34.58% - - -
Total Cost 750,440 596,291 511,915 488,040 972,651 1,218,031 1,218,428 -7.75%
-
Net Worth 607,405 677,425 683,330 688,392 699,359 685,017 763,811 -3.74%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 11,810 11,304 10,629 6,917 18,222 19,065 30,538 -14.63%
Div Payout % 0.00% 0.00% 628.97% 0.00% 63.09% 0.00% 0.00% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 607,405 677,425 683,330 688,392 699,359 685,017 763,811 -3.74%
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
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -9.33% -0.62% -0.13% -1.86% 2.50% -4.08% -3.80% -
ROE -9.98% -0.12% 0.25% -0.92% 4.13% -6.72% -5.45% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 40.68 35.12 30.30 28.40 59.12 69.36 69.57 -8.54%
EPS -3.59 -0.05 0.10 -0.38 1.71 -2.73 -2.47 6.42%
DPS 0.70 0.67 0.63 0.41 1.08 1.13 1.81 -14.63%
NAPS 0.36 0.4015 0.405 0.408 0.4145 0.406 0.4527 -3.74%
Adjusted Per Share Value based on latest NOSH - 1,687,236
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 44.67 38.57 33.27 31.18 64.92 76.16 76.39 -8.54%
EPS -3.95 -0.05 0.11 -0.41 1.88 -3.00 -2.71 6.47%
DPS 0.77 0.74 0.69 0.45 1.19 1.24 1.99 -14.62%
NAPS 0.3953 0.4409 0.4447 0.448 0.4551 0.4458 0.4971 -3.74%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.125 0.155 0.16 0.20 0.17 0.22 0.365 -
P/RPS 0.31 0.44 0.53 0.70 0.29 0.32 0.52 -8.25%
P/EPS -3.48 -322.87 159.74 -53.16 9.93 -8.06 -14.79 -21.41%
EY -28.75 -0.31 0.63 -1.88 10.07 -12.40 -6.76 27.25%
DY 5.60 4.32 3.94 2.05 6.35 5.14 4.96 2.04%
P/NAPS 0.35 0.39 0.40 0.49 0.41 0.54 0.81 -13.04%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 28/05/24 29/05/23 26/05/22 27/05/21 24/06/20 28/05/19 30/05/18 -
Price 0.12 0.16 0.18 0.18 0.195 0.19 0.29 -
P/RPS 0.29 0.46 0.59 0.63 0.33 0.27 0.42 -5.98%
P/EPS -3.34 -333.28 179.71 -47.84 11.39 -6.96 -11.75 -18.89%
EY -29.95 -0.30 0.56 -2.09 8.78 -14.36 -8.51 23.30%
DY 5.83 4.19 3.50 2.28 5.54 5.95 6.24 -1.12%
P/NAPS 0.33 0.40 0.44 0.44 0.47 0.47 0.64 -10.44%

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