[MEDIAC] YoY Annualized Quarter Result on 31-Mar-2020 [#4]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
24-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- -36.99%
YoY- 165.96%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 585,937 514,760 479,605 1,031,743 1,166,513 1,100,812 1,168,890 -10.86%
PBT 7,540 8,408 -5,667 40,038 -26,703 -26,554 80,255 -32.56%
Tax -11,440 -9,089 -2,264 -13,647 -21,156 -20,594 -29,297 -14.50%
NP -3,900 -681 -7,931 26,391 -47,859 -47,148 50,958 -
-
NP to SH -1,082 1,683 -5,402 30,428 -46,131 -44,368 58,549 -
-
Tax Rate 151.72% 108.10% - 34.09% - - 36.50% -
Total Cost 589,837 515,441 487,536 1,005,352 1,214,372 1,147,960 1,117,932 -10.10%
-
Net Worth 677,425 683,330 688,392 699,359 685,017 763,811 748,289 -1.64%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 11,304 10,629 6,917 18,559 19,234 28,008 46,905 -21.10%
Div Payout % 0.00% 631.59% 0.00% 61.00% 0.00% 0.00% 80.11% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 677,425 683,330 688,392 699,359 685,017 763,811 748,289 -1.64%
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
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -0.67% -0.13% -1.65% 2.56% -4.10% -4.28% 4.36% -
ROE -0.16% 0.25% -0.78% 4.35% -6.73% -5.81% 7.82% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 34.73 30.51 28.43 61.15 69.14 65.24 69.28 -10.86%
EPS -0.04 0.08 -0.33 1.81 -2.74 -2.63 3.48 -
DPS 0.67 0.63 0.41 1.10 1.14 1.66 2.78 -21.10%
NAPS 0.4015 0.405 0.408 0.4145 0.406 0.4527 0.4435 -1.64%
Adjusted Per Share Value based on latest NOSH - 1,687,236
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 38.13 33.50 31.21 67.15 75.92 71.64 76.07 -10.86%
EPS -0.07 0.11 -0.35 1.98 -3.00 -2.89 3.81 -
DPS 0.74 0.69 0.45 1.21 1.25 1.82 3.05 -21.01%
NAPS 0.4409 0.4447 0.448 0.4551 0.4458 0.4971 0.487 -1.64%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.155 0.16 0.20 0.17 0.22 0.365 0.645 -
P/RPS 0.45 0.52 0.70 0.28 0.32 0.56 0.93 -11.39%
P/EPS -241.70 160.40 -62.47 9.43 -8.05 -13.88 18.59 -
EY -0.41 0.62 -1.60 10.61 -12.43 -7.20 5.38 -
DY 4.32 3.94 2.05 6.47 5.18 4.55 4.31 0.03%
P/NAPS 0.39 0.40 0.49 0.41 0.54 0.81 1.45 -19.64%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/05/23 26/05/22 27/05/21 24/06/20 28/05/19 30/05/18 29/05/17 -
Price 0.16 0.18 0.18 0.195 0.19 0.29 0.58 -
P/RPS 0.46 0.59 0.63 0.32 0.27 0.44 0.84 -9.54%
P/EPS -249.50 180.45 -56.22 10.81 -6.95 -11.03 16.71 -
EY -0.40 0.55 -1.78 9.25 -14.39 -9.07 5.98 -
DY 4.19 3.50 2.28 5.64 6.00 5.72 4.79 -2.20%
P/NAPS 0.40 0.44 0.44 0.47 0.47 0.64 1.31 -17.93%

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