[MEDIAC] YoY Quarter Result on 31-Dec-2021 [#3]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 20.2%
YoY- 25.72%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
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 166,906 151,973 140,685 126,387 230,149 262,913 274,335 -7.94%
PBT -5,788 6,067 9,792 5,560 19,724 12,425 17,352 -
Tax 138 -3,121 -3,182 -225 -5,922 -4,765 -6,213 -
NP -5,650 2,946 6,610 5,335 13,802 7,660 11,139 -
-
NP to SH -5,095 3,666 7,010 5,576 13,917 7,052 11,131 -
-
Tax Rate - 51.44% 32.50% 4.05% 30.02% 38.35% 35.81% -
Total Cost 172,556 149,027 134,075 121,052 216,347 255,253 263,196 -6.79%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 -3.39% 1.94% 4.70% 4.22% 6.00% 2.91% 4.06% -
ROE -0.80% 0.54% 1.02% 0.83% 1.98% 0.92% 1.34% -
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 9.89 9.01 8.34 7.49 13.64 15.58 16.26 -7.94%
EPS -0.32 0.22 0.42 0.32 0.82 0.41 0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 9.89 9.01 8.34 7.49 13.64 15.58 16.26 -7.94%
EPS -0.32 0.22 0.42 0.32 0.82 0.41 0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 1.36 1.89 1.98 2.54 1.72 1.25 2.43 -9.21%
P/EPS -44.71 78.24 39.71 57.49 28.49 46.66 59.87 -
EY -2.24 1.28 2.52 1.74 3.51 2.14 1.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 1.31 1.83 1.98 2.27 1.47 1.60 2.37 -9.40%
P/EPS -43.05 75.94 39.71 51.44 24.25 59.81 58.36 -
EY -2.32 1.32 2.52 1.94 4.12 1.67 1.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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