[MEDIAC] QoQ Annualized Quarter Result on 30-Sep-2024 [#2]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
27-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
30-Sep-2024 [#2]
Profit Trend
QoQ- 0.2%
YoY- 65.64%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 715,554 818,192 695,542 696,732 727,092 677,600 585,937 14.20%
PBT -15,318 -16,556 -64,328 -39,125 -48,158 -53,684 7,540 -
Tax -3,890 -2,924 -160 -1,082 -1,944 -484 -11,440 -51.18%
NP -19,208 -19,480 -64,488 -40,208 -50,102 -54,168 -3,900 188.63%
-
NP to SH -15,844 -15,876 -61,063 -36,866 -46,114 -50,904 -1,082 495.61%
-
Tax Rate - - - - - - 151.72% -
Total Cost 734,762 837,672 760,030 736,940 777,194 731,768 589,837 15.72%
-
Net Worth 565,048 590,870 607,405 638,956 646,042 656,503 677,425 -11.36%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - 11,810 - - - 11,304 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 565,048 590,870 607,405 638,956 646,042 656,503 677,425 -11.36%
NOSH 1,616,734 1,687,236 1,687,236 1,687,236 1,687,236 1,687,236 1,687,236 -2.79%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -2.68% -2.38% -9.27% -5.77% -6.89% -7.99% -0.67% -
ROE -2.80% -2.69% -10.05% -5.77% -7.14% -7.75% -0.16% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 44.26 48.49 41.22 41.29 43.09 40.16 34.73 17.49%
EPS -0.98 -0.96 -3.60 -2.20 -2.72 -3.00 -0.04 738.64%
DPS 0.00 0.00 0.70 0.00 0.00 0.00 0.67 -
NAPS 0.3495 0.3502 0.36 0.3787 0.3829 0.3891 0.4015 -8.80%
Adjusted Per Share Value based on latest NOSH - 1,536,551
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 46.57 53.25 45.27 45.34 47.32 44.10 38.13 14.21%
EPS -1.03 -1.03 -3.97 -2.40 -3.00 -3.31 -0.07 497.53%
DPS 0.00 0.00 0.77 0.00 0.00 0.00 0.74 -
NAPS 0.3677 0.3845 0.3953 0.4158 0.4204 0.4273 0.4409 -11.37%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.125 0.14 0.125 0.135 0.15 0.155 0.155 -
P/RPS 0.28 0.29 0.30 0.33 0.35 0.39 0.45 -27.05%
P/EPS -12.76 -14.88 -3.45 -6.18 -5.49 -5.14 -241.70 -85.85%
EY -7.84 -6.72 -28.95 -16.19 -18.22 -19.46 -0.41 611.24%
DY 0.00 0.00 5.60 0.00 0.00 0.00 4.32 -
P/NAPS 0.36 0.40 0.35 0.36 0.39 0.40 0.39 -5.18%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 27/11/24 29/08/24 28/05/24 28/02/24 29/11/23 29/08/23 29/05/23 -
Price 0.125 0.125 0.12 0.13 0.14 0.155 0.16 -
P/RPS 0.28 0.26 0.29 0.31 0.32 0.39 0.46 -28.11%
P/EPS -12.76 -13.28 -3.32 -5.95 -5.12 -5.14 -249.50 -86.14%
EY -7.84 -7.53 -30.16 -16.81 -19.52 -19.46 -0.40 623.01%
DY 0.00 0.00 5.83 0.00 0.00 0.00 4.19 -
P/NAPS 0.36 0.36 0.33 0.34 0.37 0.40 0.40 -6.76%

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