[MEDIAC] QoQ Cumulative Quarter Result on 31-Mar-2019 [#4]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- -244.05%
YoY- -3.97%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 821,711 605,581 296,091 1,166,513 956,525 693,696 331,204 82.96%
PBT 44,286 25,144 13,408 -26,703 50,626 38,205 19,735 71.15%
Tax -9,430 -3,591 -4,583 -21,156 -19,879 -15,115 -8,196 9.77%
NP 34,856 21,553 8,825 -47,859 30,747 23,090 11,539 108.54%
-
NP to SH 36,219 22,831 9,358 -46,131 32,025 24,976 12,282 105.23%
-
Tax Rate 21.29% 14.28% 34.18% - 39.27% 39.56% 41.53% -
Total Cost 786,855 584,028 287,266 1,214,372 925,778 670,606 319,665 82.00%
-
Net Worth 704,421 702,227 688,392 685,017 765,499 770,560 758,918 -4.83%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 10,967 11,304 - 19,234 12,485 12,148 - -
Div Payout % 30.28% 49.51% - 0.00% 38.99% 48.64% - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 704,421 702,227 688,392 685,017 765,499 770,560 758,918 -4.83%
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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 4.24% 3.56% 2.98% -4.10% 3.21% 3.33% 3.48% -
ROE 5.14% 3.25% 1.36% -6.73% 4.18% 3.24% 1.62% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 48.70 35.89 17.55 69.14 56.69 41.11 19.63 82.95%
EPS 2.13 1.35 0.54 -2.74 1.90 1.49 0.73 103.79%
DPS 0.65 0.67 0.00 1.14 0.74 0.72 0.00 -
NAPS 0.4175 0.4162 0.408 0.406 0.4537 0.4567 0.4498 -4.83%
Adjusted Per Share Value based on latest NOSH - 1,687,236
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 48.70 35.89 17.55 69.14 56.69 41.11 19.63 82.95%
EPS 2.13 1.35 0.54 -2.74 1.90 1.49 0.73 103.79%
DPS 0.65 0.67 0.00 1.14 0.74 0.72 0.00 -
NAPS 0.4175 0.4162 0.408 0.406 0.4537 0.4567 0.4498 -4.83%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.235 0.18 0.185 0.22 0.195 0.265 0.295 -
P/RPS 0.48 0.50 1.05 0.32 0.34 0.64 1.50 -53.11%
P/EPS 10.95 13.30 33.36 -8.05 10.27 17.90 40.53 -58.10%
EY 9.13 7.52 3.00 -12.43 9.73 5.59 2.47 138.49%
DY 2.77 3.72 0.00 5.18 3.79 2.72 0.00 -
P/NAPS 0.56 0.43 0.45 0.54 0.43 0.58 0.66 -10.34%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 25/11/19 28/08/19 28/05/19 25/02/19 29/11/18 28/08/18 -
Price 0.20 0.165 0.17 0.19 0.25 0.205 0.28 -
P/RPS 0.41 0.46 0.97 0.27 0.44 0.50 1.43 -56.42%
P/EPS 9.32 12.19 30.65 -6.95 13.17 13.85 38.46 -61.03%
EY 10.73 8.20 3.26 -14.39 7.59 7.22 2.60 156.62%
DY 3.25 4.06 0.00 6.00 2.96 3.51 0.00 -
P/NAPS 0.48 0.40 0.42 0.47 0.55 0.45 0.62 -15.64%

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