[MEDIAC] YoY Annualized Quarter Result on 31-Dec-2020 [#3]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 53.81%
YoY- -138.94%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 696,732 592,849 513,938 460,905 1,095,614 1,275,366 1,194,940 -8.59%
PBT -39,125 20,702 12,206 -21,268 59,048 67,501 71,684 -
Tax -1,082 -12,074 -7,058 326 -12,573 -26,505 -29,050 -42.19%
NP -40,208 8,628 5,148 -20,941 46,474 40,996 42,633 -
-
NP to SH -36,866 10,998 6,508 -18,805 48,292 42,700 45,732 -
-
Tax Rate - 58.32% 57.82% - 21.29% 39.27% 40.53% -
Total Cost 736,940 584,221 508,790 481,846 1,049,140 1,234,370 1,152,306 -7.17%
-
Net Worth 638,956 685,186 685,861 675,063 704,421 765,499 833,157 -4.32%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - 14,622 16,647 22,721 -
Div Payout % - - - - 30.28% 38.99% 49.68% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 638,956 685,186 685,861 675,063 704,421 765,499 833,157 -4.32%
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
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -5.77% 1.46% 1.00% -4.54% 4.24% 3.21% 3.57% -
ROE -5.77% 1.61% 0.95% -2.79% 6.86% 5.58% 5.49% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 41.29 35.14 30.46 27.32 64.94 75.59 70.82 -8.59%
EPS -2.20 0.64 0.39 -1.12 2.84 2.53 2.69 -
DPS 0.00 0.00 0.00 0.00 0.87 0.99 1.35 -
NAPS 0.3787 0.4061 0.4065 0.4001 0.4175 0.4537 0.4938 -4.32%
Adjusted Per Share Value based on latest NOSH - 1,687,236
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 41.29 35.14 30.46 27.32 64.94 75.59 70.82 -8.59%
EPS -2.20 0.64 0.39 -1.12 2.84 2.53 2.69 -
DPS 0.00 0.00 0.00 0.00 0.87 0.99 1.35 -
NAPS 0.3787 0.4061 0.4065 0.4001 0.4175 0.4537 0.4938 -4.32%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.135 0.17 0.165 0.19 0.235 0.195 0.395 -
P/RPS 0.33 0.48 0.54 0.70 0.36 0.26 0.56 -8.43%
P/EPS -6.18 26.08 42.78 -17.05 8.21 7.71 14.57 -
EY -16.19 3.83 2.34 -5.87 12.18 12.98 6.86 -
DY 0.00 0.00 0.00 0.00 3.69 5.06 3.41 -
P/NAPS 0.36 0.42 0.41 0.47 0.56 0.43 0.80 -12.45%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 27/02/23 25/02/22 25/02/21 27/02/20 25/02/19 26/02/18 -
Price 0.13 0.165 0.165 0.17 0.20 0.25 0.385 -
P/RPS 0.31 0.47 0.54 0.62 0.31 0.33 0.54 -8.83%
P/EPS -5.95 25.31 42.78 -15.25 6.99 9.88 14.20 -
EY -16.81 3.95 2.34 -6.56 14.31 10.12 7.04 -
DY 0.00 0.00 0.00 0.00 4.33 3.95 3.50 -
P/NAPS 0.34 0.41 0.41 0.42 0.48 0.55 0.78 -12.91%

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