[MEDIAC] QoQ TTM Result on 31-Mar-2018 [#4]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -206.41%
YoY- -165.21%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,193,946 1,205,368 1,188,230 1,173,786 1,204,296 1,252,688 1,268,897 -3.96%
PBT -27,721 -22,794 -19,206 -22,254 55,453 66,219 74,024 -
Tax -19,478 -20,926 -22,829 -22,388 -26,304 -29,377 -29,449 -24.02%
NP -47,199 -43,720 -42,035 -44,642 29,149 36,842 44,575 -
-
NP to SH -45,375 -41,296 -39,436 -41,636 39,128 46,654 53,678 -
-
Tax Rate - - - - 47.43% 44.36% 39.78% -
Total Cost 1,241,145 1,249,088 1,230,265 1,218,428 1,175,147 1,215,846 1,224,322 0.91%
-
Net Worth 765,499 770,560 758,918 763,811 833,157 847,667 836,025 -5.69%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 24,633 24,633 30,538 30,538 45,049 45,049 51,460 -38.72%
Div Payout % 0.00% 0.00% 0.00% 0.00% 115.13% 96.56% 95.87% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 765,499 770,560 758,918 763,811 833,157 847,667 836,025 -5.69%
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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -3.95% -3.63% -3.54% -3.80% 2.42% 2.94% 3.51% -
ROE -5.93% -5.36% -5.20% -5.45% 4.70% 5.50% 6.42% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 70.76 71.44 70.42 69.57 71.38 74.24 75.21 -3.97%
EPS -2.69 -2.45 -2.34 -2.47 2.32 2.77 3.18 -
DPS 1.46 1.46 1.81 1.81 2.67 2.67 3.05 -38.72%
NAPS 0.4537 0.4567 0.4498 0.4527 0.4938 0.5024 0.4955 -5.69%
Adjusted Per Share Value based on latest NOSH - 1,687,236
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 70.76 71.44 70.42 69.57 71.38 74.24 75.21 -3.97%
EPS -2.69 -2.45 -2.34 -2.47 2.32 2.77 3.18 -
DPS 1.46 1.46 1.81 1.81 2.67 2.67 3.05 -38.72%
NAPS 0.4537 0.4567 0.4498 0.4527 0.4938 0.5024 0.4955 -5.69%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.195 0.265 0.295 0.365 0.395 0.465 0.515 -
P/RPS 0.28 0.37 0.42 0.52 0.55 0.63 0.68 -44.56%
P/EPS -7.25 -10.83 -12.62 -14.79 17.03 16.82 16.19 -
EY -13.79 -9.24 -7.92 -6.76 5.87 5.95 6.18 -
DY 7.49 5.51 6.14 4.96 6.76 5.74 5.92 16.92%
P/NAPS 0.43 0.58 0.66 0.81 0.80 0.93 1.04 -44.41%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 29/11/18 28/08/18 30/05/18 26/02/18 28/11/17 29/08/17 -
Price 0.25 0.205 0.28 0.29 0.385 0.415 0.50 -
P/RPS 0.35 0.29 0.40 0.42 0.54 0.56 0.66 -34.40%
P/EPS -9.30 -8.38 -11.98 -11.75 16.60 15.01 15.72 -
EY -10.76 -11.94 -8.35 -8.51 6.02 6.66 6.36 -
DY 5.84 7.12 6.46 6.24 6.94 6.43 6.10 -2.85%
P/NAPS 0.55 0.45 0.62 0.64 0.78 0.83 1.01 -33.24%

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