[MEDIAC] YoY TTM Result on 30-Sep-2021 [#2]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 25.58%
YoY- 184.96%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 653,104 568,289 494,269 625,943 1,086,230 1,205,368 1,252,688 -10.28%
PBT -26,017 18,913 15,782 -9,914 -39,319 -22,794 66,219 -
Tax -6,420 -13,077 -4,859 -9,136 -9,816 -20,926 -29,377 -22.38%
NP -32,437 5,836 10,923 -19,050 -49,135 -43,720 36,842 -
-
NP to SH -28,699 8,669 12,658 -14,899 -48,007 -41,296 46,654 -
-
Tax Rate - 69.14% 30.79% - - - 44.36% -
Total Cost 685,541 562,453 483,346 644,993 1,135,365 1,249,088 1,215,846 -9.10%
-
Net Worth 646,042 684,849 679,618 671,688 702,227 770,560 847,667 -4.42%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 11,304 10,629 6,917 6,917 18,222 24,633 45,049 -20.57%
Div Payout % 0.00% 122.62% 54.65% 0.00% 0.00% 0.00% 96.56% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 646,042 684,849 679,618 671,688 702,227 770,560 847,667 -4.42%
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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -4.97% 1.03% 2.21% -3.04% -4.52% -3.63% 2.94% -
ROE -4.44% 1.27% 1.86% -2.22% -6.84% -5.36% 5.50% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 38.71 33.68 29.29 37.10 64.38 71.44 74.24 -10.28%
EPS -1.70 0.51 0.75 -0.88 -2.85 -2.45 2.77 -
DPS 0.67 0.63 0.41 0.41 1.08 1.46 2.67 -20.57%
NAPS 0.3829 0.4059 0.4028 0.3981 0.4162 0.4567 0.5024 -4.42%
Adjusted Per Share Value based on latest NOSH - 1,687,236
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 38.71 33.68 29.29 37.10 64.38 71.44 74.24 -10.28%
EPS -1.70 0.51 0.75 -0.88 -2.85 -2.45 2.77 -
DPS 0.67 0.63 0.41 0.41 1.08 1.46 2.67 -20.57%
NAPS 0.3829 0.4059 0.4028 0.3981 0.4162 0.4567 0.5024 -4.42%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.15 0.16 0.175 0.15 0.18 0.265 0.465 -
P/RPS 0.39 0.48 0.60 0.40 0.28 0.37 0.63 -7.67%
P/EPS -8.82 31.14 23.33 -16.99 -6.33 -10.83 16.82 -
EY -11.34 3.21 4.29 -5.89 -15.81 -9.24 5.95 -
DY 4.47 3.94 2.34 2.73 6.00 5.51 5.74 -4.08%
P/NAPS 0.39 0.39 0.43 0.38 0.43 0.58 0.93 -13.47%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 25/11/22 24/11/21 25/11/20 25/11/19 29/11/18 28/11/17 -
Price 0.14 0.175 0.17 0.155 0.165 0.205 0.415 -
P/RPS 0.36 0.52 0.58 0.42 0.26 0.29 0.56 -7.09%
P/EPS -8.23 34.06 22.66 -17.55 -5.80 -8.38 15.01 -
EY -12.15 2.94 4.41 -5.70 -17.24 -11.94 6.66 -
DY 4.79 3.60 2.41 2.65 6.55 7.12 6.43 -4.78%
P/NAPS 0.37 0.43 0.42 0.39 0.40 0.45 0.83 -12.59%

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