[MEDIAC] QoQ Cumulative Quarter Result on 31-Mar-2016 [#4]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- 9.96%
YoY- -3.89%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 972,177 695,802 333,752 1,544,184 1,248,126 815,851 403,046 79.37%
PBT 84,233 60,142 29,990 165,398 152,901 97,477 50,797 39.88%
Tax -27,297 -19,329 -10,369 -49,860 -45,421 -29,771 -14,941 49.17%
NP 56,936 40,813 19,621 115,538 107,480 67,706 35,856 35.91%
-
NP to SH 57,993 42,054 20,254 117,869 107,193 68,041 35,638 38.14%
-
Tax Rate 32.41% 32.14% 34.57% 30.15% 29.71% 30.54% 29.41% -
Total Cost 915,241 654,989 314,131 1,428,646 1,140,646 748,145 367,190 83.32%
-
Net Worth 0 843,618 811,164 941,417 0 0 0 -
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 24,633 24,464 - 82,074 37,673 34,733 - -
Div Payout % 42.48% 58.18% - 69.63% 35.15% 51.05% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 0 843,618 811,164 941,417 0 0 0 -
NOSH 1,687,236 1,687,236 1,687,236 1,685,316 1,681,852 1,677,935 1,701,683 -0.56%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 5.86% 5.87% 5.88% 7.48% 8.61% 8.30% 8.90% -
ROE 0.00% 4.98% 2.50% 12.52% 0.00% 0.00% 0.00% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 57.62 41.24 19.94 91.63 74.21 48.62 23.69 80.37%
EPS 3.44 2.48 1.21 6.99 6.37 4.05 2.10 38.75%
DPS 1.46 1.45 0.00 4.87 2.24 2.07 0.00 -
NAPS 0.00 0.50 0.4846 0.5586 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,733,225
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 57.62 41.24 19.94 91.52 73.97 48.35 23.89 79.36%
EPS 3.44 2.48 1.21 6.99 6.35 4.03 2.11 38.31%
DPS 1.46 1.45 0.00 4.86 2.23 2.06 0.00 -
NAPS 0.00 0.50 0.4846 0.558 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.60 0.685 0.715 0.715 0.605 0.525 0.605 -
P/RPS 1.04 1.66 3.37 0.78 0.82 1.08 2.55 -44.85%
P/EPS 17.46 27.48 55.48 10.22 9.49 12.95 28.89 -28.40%
EY 5.73 3.64 1.80 9.78 10.53 7.72 3.46 39.76%
DY 2.43 2.12 0.00 6.81 3.70 3.94 0.00 -
P/NAPS 0.00 1.37 0.00 1.28 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 30/11/16 23/08/16 30/05/16 26/02/16 25/11/15 26/08/15 -
Price 0.625 0.64 0.745 0.735 0.645 0.61 0.505 -
P/RPS 1.08 1.55 3.51 0.80 0.87 1.25 2.13 -36.28%
P/EPS 18.18 25.68 57.81 10.51 10.12 15.04 24.11 -17.08%
EY 5.50 3.89 1.73 9.52 9.88 6.65 4.15 20.55%
DY 2.34 2.27 0.00 6.63 3.47 3.39 0.00 -
P/NAPS 0.00 1.28 0.00 1.32 0.00 0.00 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