[MEDIAC] QoQ Cumulative Quarter Result on 30-Sep-2016 [#2]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 107.63%
YoY- -38.19%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 316,760 1,168,890 972,177 695,802 333,752 1,544,184 1,248,126 -59.94%
PBT 16,687 80,255 84,233 60,142 29,990 165,398 152,901 -77.19%
Tax -7,755 -29,297 -27,297 -19,329 -10,369 -49,860 -45,421 -69.25%
NP 8,932 50,958 56,936 40,813 19,621 115,538 107,480 -80.98%
-
NP to SH 10,082 58,549 57,993 42,054 20,254 117,869 107,193 -79.34%
-
Tax Rate 46.47% 36.50% 32.41% 32.14% 34.57% 30.15% 29.71% -
Total Cost 307,828 1,117,932 915,241 654,989 314,131 1,428,646 1,140,646 -58.27%
-
Net Worth 836,025 748,289 0 843,618 811,164 941,417 0 -
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - 46,905 24,633 24,464 - 82,074 37,673 -
Div Payout % - 80.11% 42.48% 58.18% - 69.63% 35.15% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 836,025 748,289 0 843,618 811,164 941,417 0 -
NOSH 1,687,236 1,687,236 1,687,236 1,687,236 1,687,236 1,685,316 1,681,852 0.21%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 2.82% 4.36% 5.86% 5.87% 5.88% 7.48% 8.61% -
ROE 1.21% 7.82% 0.00% 4.98% 2.50% 12.52% 0.00% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 18.77 69.28 57.62 41.24 19.94 91.63 74.21 -60.03%
EPS 0.60 3.48 3.44 2.48 1.21 6.99 6.37 -79.32%
DPS 0.00 2.78 1.46 1.45 0.00 4.87 2.24 -
NAPS 0.4955 0.4435 0.00 0.50 0.4846 0.5586 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,687,236
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 18.77 69.28 57.62 41.24 19.94 91.52 73.97 -59.95%
EPS 0.60 3.48 3.44 2.48 1.21 6.99 6.35 -79.28%
DPS 0.00 2.78 1.46 1.45 0.00 4.86 2.23 -
NAPS 0.4955 0.4435 0.00 0.50 0.4846 0.558 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.515 0.645 0.60 0.685 0.715 0.715 0.605 -
P/RPS 2.74 0.93 1.04 1.66 3.37 0.78 0.82 123.67%
P/EPS 86.19 18.59 17.46 27.48 55.48 10.22 9.49 335.89%
EY 1.16 5.38 5.73 3.64 1.80 9.78 10.53 -77.05%
DY 0.00 4.31 2.43 2.12 0.00 6.81 3.70 -
P/NAPS 1.04 1.45 0.00 1.37 0.00 1.28 0.00 -
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 29/05/17 27/02/17 30/11/16 23/08/16 30/05/16 26/02/16 -
Price 0.50 0.58 0.625 0.64 0.745 0.735 0.645 -
P/RPS 2.66 0.84 1.08 1.55 3.51 0.80 0.87 110.80%
P/EPS 83.68 16.71 18.18 25.68 57.81 10.51 10.12 309.43%
EY 1.20 5.98 5.50 3.89 1.73 9.52 9.88 -75.50%
DY 0.00 4.79 2.34 2.27 0.00 6.63 3.47 -
P/NAPS 1.01 1.31 0.00 1.28 0.00 1.32 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