[MEDIAC] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -76.11%
YoY- -13.55%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,530,631 1,209,049 820,700 399,177 1,478,238 1,124,610 748,421 61.19%
PBT 223,892 182,020 116,201 59,661 239,440 180,670 113,789 57.08%
Tax -62,998 -49,889 -32,220 -16,798 -59,163 -44,436 -25,376 83.44%
NP 160,894 132,131 83,981 42,863 180,277 136,234 88,413 49.11%
-
NP to SH 157,514 128,714 82,768 42,117 176,283 132,323 86,776 48.85%
-
Tax Rate 28.14% 27.41% 27.73% 28.16% 24.71% 24.60% 22.30% -
Total Cost 1,369,737 1,076,918 736,719 356,314 1,297,961 988,376 660,008 62.77%
-
Net Worth 711,005 680,176 676,920 629,901 639,742 602,128 1,279,017 -32.41%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 78,756 41,498 40,831 - 765,802 706,567 34,609 73.09%
Div Payout % 50.00% 32.24% 49.33% - 434.42% 533.97% 39.88% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 711,005 680,176 676,920 629,901 639,742 602,128 1,279,017 -32.41%
NOSH 1,686,445 1,686,946 1,687,239 1,687,240 1,687,240 1,687,240 1,688,249 -0.07%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 10.51% 10.93% 10.23% 10.74% 12.20% 12.11% 11.81% -
ROE 22.15% 18.92% 12.23% 6.69% 27.56% 21.98% 6.78% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 90.76 71.67 48.64 23.69 87.71 66.55 44.33 61.30%
EPS 9.34 7.63 4.92 2.50 10.46 7.83 5.14 48.96%
DPS 4.67 2.46 2.42 0.00 45.44 41.81 2.05 73.21%
NAPS 0.4216 0.4032 0.4012 0.3739 0.3796 0.3563 0.7576 -32.36%
Adjusted Per Share Value based on latest NOSH - 1,687,240
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 90.72 71.66 48.64 23.66 87.61 66.65 44.36 61.18%
EPS 9.34 7.63 4.91 2.50 10.45 7.84 5.14 48.96%
DPS 4.67 2.46 2.42 0.00 45.39 41.88 2.05 73.21%
NAPS 0.4214 0.4031 0.4012 0.3733 0.3792 0.3569 0.7581 -32.41%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.91 0.975 1.09 1.15 1.18 1.12 1.64 -
P/RPS 1.00 1.36 2.24 4.78 1.27 1.57 3.47 -56.40%
P/EPS 9.74 12.78 22.22 45.28 10.74 13.40 30.10 -52.89%
EY 10.26 7.83 4.50 2.21 9.31 7.46 3.32 112.31%
DY 5.13 2.52 2.22 0.00 40.64 39.99 1.34 144.92%
P/NAPS 2.16 2.42 2.72 3.08 2.94 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 27/11/13 28/08/13 29/05/13 28/02/13 29/11/12 -
Price 0.975 0.90 1.03 1.03 1.30 1.11 1.12 -
P/RPS 1.07 1.26 2.12 4.28 1.40 1.56 2.37 -41.17%
P/EPS 10.44 11.80 21.00 40.55 11.84 13.28 20.56 -36.37%
EY 9.58 8.48 4.76 2.47 8.45 7.53 4.86 57.27%
DY 4.79 2.73 2.35 0.00 36.89 40.35 1.96 81.53%
P/NAPS 2.31 2.23 2.57 2.75 3.24 0.00 0.00 -

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