[MEDIAC] YoY Cumulative Quarter Result on 30-Sep-2016 [#2]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 107.63%
YoY- -38.19%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 605,581 693,696 648,681 695,802 815,851 1,042,331 820,700 -4.93%
PBT 25,144 38,205 37,981 60,142 97,477 115,540 116,201 -22.50%
Tax -3,591 -15,115 -16,246 -19,329 -29,771 -34,254 -32,220 -30.61%
NP 21,553 23,090 21,735 40,813 67,706 81,286 83,981 -20.27%
-
NP to SH 22,831 24,976 24,167 42,054 68,041 80,543 82,768 -19.31%
-
Tax Rate 14.28% 39.56% 42.77% 32.14% 30.54% 29.65% 27.73% -
Total Cost 584,028 670,606 626,946 654,989 748,145 961,045 736,719 -3.79%
-
Net Worth 702,227 770,560 847,667 843,618 0 0 676,920 0.61%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 11,304 12,148 18,053 24,464 34,733 31,735 40,831 -19.26%
Div Payout % 49.51% 48.64% 74.70% 58.18% 51.05% 39.40% 49.33% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 702,227 770,560 847,667 843,618 0 0 676,920 0.61%
NOSH 1,687,236 1,687,236 1,687,236 1,687,236 1,677,935 1,679,106 1,687,239 -0.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 3.56% 3.33% 3.35% 5.87% 8.30% 7.80% 10.23% -
ROE 3.25% 3.24% 2.85% 4.98% 0.00% 0.00% 12.23% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 35.89 41.11 38.45 41.24 48.62 62.08 48.64 -4.93%
EPS 1.35 1.49 1.44 2.48 4.05 4.79 4.92 -19.38%
DPS 0.67 0.72 1.07 1.45 2.07 1.89 2.42 -19.26%
NAPS 0.4162 0.4567 0.5024 0.50 0.00 0.00 0.4012 0.61%
Adjusted Per Share Value based on latest NOSH - 1,687,236
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 35.89 41.11 38.45 41.24 48.35 61.78 48.64 -4.93%
EPS 1.35 1.49 1.44 2.48 4.03 4.77 4.91 -19.35%
DPS 0.67 0.72 1.07 1.45 2.06 1.88 2.42 -19.26%
NAPS 0.4162 0.4567 0.5024 0.50 0.00 0.00 0.4012 0.61%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.18 0.265 0.465 0.685 0.525 0.90 1.09 -
P/RPS 0.50 0.64 1.21 1.66 1.08 1.45 2.24 -22.10%
P/EPS 13.30 17.90 32.46 27.48 12.95 18.76 22.22 -8.19%
EY 7.52 5.59 3.08 3.64 7.72 5.33 4.50 8.93%
DY 3.72 2.72 2.30 2.12 3.94 2.10 2.22 8.98%
P/NAPS 0.43 0.58 0.93 1.37 0.00 0.00 2.72 -26.45%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 25/11/19 29/11/18 28/11/17 30/11/16 25/11/15 26/11/14 27/11/13 -
Price 0.165 0.205 0.415 0.64 0.61 0.845 1.03 -
P/RPS 0.46 0.50 1.08 1.55 1.25 1.36 2.12 -22.47%
P/EPS 12.19 13.85 28.97 25.68 15.04 17.62 21.00 -8.66%
EY 8.20 7.22 3.45 3.89 6.65 5.68 4.76 9.48%
DY 4.06 3.51 2.58 2.27 3.39 2.24 2.35 9.53%
P/NAPS 0.40 0.45 0.83 1.28 0.00 0.00 2.57 -26.64%

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