[MEDIAC] QoQ TTM Result on 30-Sep-2019 [#2]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 1.94%
YoY- -16.25%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 805,179 997,548 1,053,466 1,086,230 1,135,157 1,170,270 1,193,946 -23.11%
PBT -830 38,055 -32,020 -39,319 -32,885 -26,558 -27,721 -90.37%
Tax -8,288 -13,158 -10,973 -9,816 -17,590 -21,203 -19,478 -43.45%
NP -9,118 24,897 -42,993 -49,135 -50,475 -47,761 -47,199 -66.61%
-
NP to SH -4,808 28,883 -41,142 -48,007 -48,959 -46,035 -45,375 -77.63%
-
Tax Rate - 34.58% - - - - - -
Total Cost 814,297 972,651 1,096,459 1,135,365 1,185,632 1,218,031 1,241,145 -24.51%
-
Net Worth 667,639 699,359 704,421 702,227 688,392 685,017 765,499 -8.72%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 18,222 18,222 18,222 18,222 19,065 19,065 24,633 -18.22%
Div Payout % 0.00% 63.09% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 667,639 699,359 704,421 702,227 688,392 685,017 765,499 -8.72%
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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -1.13% 2.50% -4.08% -4.52% -4.45% -4.08% -3.95% -
ROE -0.72% 4.13% -5.84% -6.84% -7.11% -6.72% -5.93% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 47.72 59.12 62.44 64.38 67.28 69.36 70.76 -23.11%
EPS -0.28 1.71 -2.44 -2.85 -2.90 -2.73 -2.69 -77.90%
DPS 1.08 1.08 1.08 1.08 1.13 1.13 1.46 -18.22%
NAPS 0.3957 0.4145 0.4175 0.4162 0.408 0.406 0.4537 -8.72%
Adjusted Per Share Value based on latest NOSH - 1,687,236
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 47.72 59.12 62.44 64.38 67.28 69.36 70.76 -23.11%
EPS -0.28 1.71 -2.44 -2.85 -2.90 -2.73 -2.69 -77.90%
DPS 1.08 1.08 1.08 1.08 1.13 1.13 1.46 -18.22%
NAPS 0.3957 0.4145 0.4175 0.4162 0.408 0.406 0.4537 -8.72%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.175 0.17 0.235 0.18 0.185 0.22 0.195 -
P/RPS 0.37 0.29 0.38 0.28 0.27 0.32 0.28 20.43%
P/EPS -61.41 9.93 -9.64 -6.33 -6.38 -8.06 -7.25 316.06%
EY -1.63 10.07 -10.38 -15.81 -15.69 -12.40 -13.79 -75.94%
DY 6.17 6.35 4.60 6.00 6.11 5.14 7.49 -12.13%
P/NAPS 0.44 0.41 0.56 0.43 0.45 0.54 0.43 1.54%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 24/06/20 27/02/20 25/11/19 28/08/19 28/05/19 25/02/19 -
Price 0.15 0.195 0.20 0.165 0.17 0.19 0.25 -
P/RPS 0.31 0.33 0.32 0.26 0.25 0.27 0.35 -7.77%
P/EPS -52.64 11.39 -8.20 -5.80 -5.86 -6.96 -9.30 217.94%
EY -1.90 8.78 -12.19 -17.24 -17.07 -14.36 -10.76 -68.55%
DY 7.20 5.54 5.40 6.55 6.65 5.95 5.84 14.99%
P/NAPS 0.38 0.47 0.48 0.40 0.42 0.47 0.55 -21.86%

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