[MEDIAC] QoQ Cumulative Quarter Result on 30-Sep-2015 [#2]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 90.92%
YoY- -15.52%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 333,752 1,544,184 1,248,126 815,851 403,046 1,674,504 1,469,798 -62.81%
PBT 29,990 165,398 152,901 97,477 50,797 185,349 179,082 -69.65%
Tax -10,369 -49,860 -45,421 -29,771 -14,941 -64,036 -52,110 -65.95%
NP 19,621 115,538 107,480 67,706 35,856 121,313 126,972 -71.23%
-
NP to SH 20,254 117,869 107,193 68,041 35,638 122,636 124,245 -70.19%
-
Tax Rate 34.57% 30.15% 29.71% 30.54% 29.41% 34.55% 29.10% -
Total Cost 314,131 1,428,646 1,140,646 748,145 367,190 1,553,191 1,342,826 -62.06%
-
Net Worth 811,164 941,417 0 0 0 819,340 0 -
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - 82,074 37,673 34,733 - 61,323 31,145 -
Div Payout % - 69.63% 35.15% 51.05% - 50.00% 25.07% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 811,164 941,417 0 0 0 819,340 0 -
NOSH 1,687,236 1,685,316 1,681,852 1,677,935 1,701,683 1,689,361 1,683,560 0.14%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 5.88% 7.48% 8.61% 8.30% 8.90% 7.24% 8.64% -
ROE 2.50% 12.52% 0.00% 0.00% 0.00% 14.97% 0.00% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 19.94 91.63 74.21 48.62 23.69 99.12 87.30 -62.66%
EPS 1.21 6.99 6.37 4.05 2.10 7.26 7.38 -70.07%
DPS 0.00 4.87 2.24 2.07 0.00 3.63 1.85 -
NAPS 0.4846 0.5586 0.00 0.00 0.00 0.485 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,690,050
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 19.94 91.52 73.97 48.35 23.89 99.25 87.11 -62.61%
EPS 1.21 6.99 6.35 4.03 2.11 7.27 7.36 -70.02%
DPS 0.00 4.86 2.23 2.06 0.00 3.63 1.85 -
NAPS 0.4846 0.558 0.00 0.00 0.00 0.4856 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.715 0.715 0.605 0.525 0.605 0.68 0.75 -
P/RPS 3.37 0.78 0.82 1.08 2.55 0.69 0.86 148.76%
P/EPS 55.48 10.22 9.49 12.95 28.89 9.37 10.16 210.41%
EY 1.80 9.78 10.53 7.72 3.46 10.68 9.84 -67.80%
DY 0.00 6.81 3.70 3.94 0.00 5.34 2.47 -
P/NAPS 0.00 1.28 0.00 0.00 0.00 1.40 0.00 -
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 23/08/16 30/05/16 26/02/16 25/11/15 26/08/15 28/05/15 26/02/15 -
Price 0.745 0.735 0.645 0.61 0.505 0.62 0.71 -
P/RPS 3.51 0.80 0.87 1.25 2.13 0.63 0.81 166.03%
P/EPS 57.81 10.51 10.12 15.04 24.11 8.54 9.62 230.89%
EY 1.73 9.52 9.88 6.65 4.15 11.71 10.39 -69.76%
DY 0.00 6.63 3.47 3.39 0.00 5.85 2.61 -
P/NAPS 0.00 1.32 0.00 0.00 0.00 1.28 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