[MEDIAC] YoY Annualized Quarter Result on 30-Jun-2015 [#1]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 16.24%
YoY- 33.9%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,324,816 1,267,040 1,335,008 1,612,184 1,483,032 1,596,708 1,565,420 -2.74%
PBT 78,940 66,748 119,960 203,188 160,484 238,644 263,540 -18.19%
Tax -32,784 -31,020 -41,476 -59,764 -52,044 -67,192 -64,216 -10.59%
NP 46,156 35,728 78,484 143,424 108,440 171,452 199,324 -21.62%
-
NP to SH 49,128 40,328 81,016 142,552 106,464 168,468 194,864 -20.51%
-
Tax Rate 41.53% 46.47% 34.57% 29.41% 32.43% 28.16% 24.37% -
Total Cost 1,278,660 1,231,312 1,256,524 1,468,760 1,374,592 1,425,256 1,366,096 -1.09%
-
Net Worth 758,918 836,025 811,164 0 702,187 629,901 1,244,505 -7.90%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 758,918 836,025 811,164 0 702,187 629,901 1,244,505 -7.90%
NOSH 1,687,236 1,687,236 1,687,236 1,701,683 1,695,286 1,687,240 1,687,236 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 3.48% 2.82% 5.88% 8.90% 7.31% 10.74% 12.73% -
ROE 6.47% 4.82% 9.99% 0.00% 15.16% 26.75% 15.66% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 78.52 75.10 79.76 94.74 87.48 94.78 92.78 -2.74%
EPS 2.92 2.40 4.84 8.40 6.28 10.00 11.56 -20.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4498 0.4955 0.4846 0.00 0.4142 0.3739 0.7376 -7.90%
Adjusted Per Share Value based on latest NOSH - 1,701,683
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 78.52 75.10 79.76 95.55 87.90 94.63 92.78 -2.74%
EPS 2.92 2.40 4.84 8.45 6.31 9.98 11.56 -20.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4498 0.4955 0.4846 0.00 0.4162 0.3733 0.7376 -7.90%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.295 0.515 0.715 0.605 0.96 1.15 1.18 -
P/RPS 0.38 0.69 0.84 0.64 1.10 1.19 1.27 -18.20%
P/EPS 10.13 21.55 13.87 7.22 15.29 11.32 10.22 -0.14%
EY 9.87 4.64 7.21 13.85 6.54 8.83 9.79 0.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 1.04 0.00 0.00 2.32 3.08 1.60 -13.71%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 29/08/17 23/08/16 26/08/15 28/08/14 28/08/13 29/08/12 -
Price 0.28 0.50 0.745 0.505 0.92 1.03 1.55 -
P/RPS 0.36 0.67 0.88 0.53 1.05 1.07 1.67 -22.55%
P/EPS 9.62 20.92 14.45 6.03 14.65 10.14 13.42 -5.39%
EY 10.40 4.78 6.92 16.59 6.83 9.86 7.45 5.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 1.01 0.00 0.00 2.22 2.75 2.10 -18.39%

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