[MEDIAC] QoQ TTM Result on 31-Dec-2023 [#3]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023 [#3]
Profit Trend
QoQ- -30.53%
YoY- -803.47%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 707,521 721,560 686,412 668,037 653,104 628,686 592,632 12.50%
PBT -48,053 -54,590 -63,872 -37,872 -26,017 -6,039 7,942 -
Tax -1,223 -766 -156 -3,161 -6,420 -9,509 -11,601 -77.59%
NP -49,276 -55,356 -64,028 -41,033 -32,437 -15,548 -3,659 463.36%
-
NP to SH -46,084 -51,885 -60,642 -37,460 -28,699 -12,200 -810 1368.40%
-
Tax Rate - - - - - - 146.07% -
Total Cost 756,797 776,916 750,440 709,070 685,541 644,234 596,291 17.17%
-
Net Worth 537,024 590,870 607,405 638,956 646,042 656,503 677,425 -14.30%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 11,810 11,810 11,810 11,304 11,304 11,304 11,304 2.95%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 537,024 590,870 607,405 638,956 646,042 656,503 677,425 -14.30%
NOSH 1,536,551 1,687,236 1,687,236 1,687,236 1,687,236 1,687,236 1,687,236 -6.03%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -6.96% -7.67% -9.33% -6.14% -4.97% -2.47% -0.62% -
ROE -8.58% -8.78% -9.98% -5.86% -4.44% -1.86% -0.12% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 46.05 42.77 40.68 39.59 38.71 37.26 35.12 19.73%
EPS -3.00 -3.08 -3.59 -2.22 -1.70 -0.72 -0.05 1421.23%
DPS 0.77 0.70 0.70 0.67 0.67 0.67 0.67 9.69%
NAPS 0.3495 0.3502 0.36 0.3787 0.3829 0.3891 0.4015 -8.80%
Adjusted Per Share Value based on latest NOSH - 1,687,236
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 46.05 46.96 44.67 43.48 42.50 40.92 38.57 12.50%
EPS -3.00 -3.38 -3.95 -2.44 -1.87 -0.79 -0.05 1421.23%
DPS 0.77 0.77 0.77 0.74 0.74 0.74 0.74 2.67%
NAPS 0.3495 0.3845 0.3953 0.4158 0.4204 0.4273 0.4409 -14.31%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.125 0.14 0.125 0.135 0.15 0.155 0.155 -
P/RPS 0.27 0.33 0.31 0.34 0.39 0.42 0.44 -27.72%
P/EPS -4.17 -4.55 -3.48 -6.08 -8.82 -21.44 -322.87 -94.45%
EY -23.99 -21.97 -28.75 -16.45 -11.34 -4.67 -0.31 1701.65%
DY 6.15 5.00 5.60 4.96 4.47 4.32 4.32 26.46%
P/NAPS 0.36 0.40 0.35 0.36 0.39 0.40 0.39 -5.18%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 27/11/24 29/08/24 28/05/24 28/02/24 29/11/23 29/08/23 29/05/23 -
Price 0.125 0.125 0.12 0.13 0.14 0.155 0.16 -
P/RPS 0.27 0.29 0.29 0.33 0.36 0.42 0.46 -29.82%
P/EPS -4.17 -4.06 -3.34 -5.86 -8.23 -21.44 -333.28 -94.56%
EY -23.99 -24.60 -29.95 -17.08 -12.15 -4.67 -0.30 1741.36%
DY 6.15 5.60 5.83 5.15 4.79 4.32 4.19 29.06%
P/NAPS 0.36 0.36 0.33 0.34 0.37 0.40 0.40 -6.76%

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