[MEDIAC] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 55.51%
YoY- -2.73%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,042,331 370,758 1,530,631 1,209,049 820,700 399,177 1,478,238 -20.76%
PBT 115,540 40,121 223,892 182,020 116,201 59,661 239,440 -38.45%
Tax -34,254 -13,011 -62,998 -49,889 -32,220 -16,798 -59,163 -30.51%
NP 81,286 27,110 160,894 132,131 83,981 42,863 180,277 -41.17%
-
NP to SH 80,543 26,616 157,514 128,714 82,768 42,117 176,283 -40.65%
-
Tax Rate 29.65% 32.43% 28.14% 27.41% 27.73% 28.16% 24.71% -
Total Cost 961,045 343,648 1,369,737 1,076,918 736,719 356,314 1,297,961 -18.14%
-
Net Worth 0 702,187 711,005 680,176 676,920 629,901 639,742 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 31,735 - 78,756 41,498 40,831 - 765,802 -88.00%
Div Payout % 39.40% - 50.00% 32.24% 49.33% - 434.42% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 0 702,187 711,005 680,176 676,920 629,901 639,742 -
NOSH 1,679,106 1,695,286 1,686,445 1,686,946 1,687,239 1,687,240 1,687,240 -0.32%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 7.80% 7.31% 10.51% 10.93% 10.23% 10.74% 12.20% -
ROE 0.00% 3.79% 22.15% 18.92% 12.23% 6.69% 27.56% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 62.08 21.87 90.76 71.67 48.64 23.69 87.71 -20.56%
EPS 4.79 1.57 9.34 7.63 4.92 2.50 10.46 -40.56%
DPS 1.89 0.00 4.67 2.46 2.42 0.00 45.44 -87.97%
NAPS 0.00 0.4142 0.4216 0.4032 0.4012 0.3739 0.3796 -
Adjusted Per Share Value based on latest NOSH - 1,692,899
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 61.78 21.97 90.72 71.66 48.64 23.66 87.61 -20.75%
EPS 4.77 1.58 9.34 7.63 4.91 2.50 10.45 -40.68%
DPS 1.88 0.00 4.67 2.46 2.42 0.00 45.39 -88.00%
NAPS 0.00 0.4162 0.4214 0.4031 0.4012 0.3733 0.3792 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.90 0.96 0.91 0.975 1.09 1.15 1.18 -
P/RPS 1.45 4.39 1.00 1.36 2.24 4.78 1.27 9.22%
P/EPS 18.76 61.15 9.74 12.78 22.22 45.28 10.74 44.99%
EY 5.33 1.64 10.26 7.83 4.50 2.21 9.31 -31.02%
DY 2.10 0.00 5.13 2.52 2.22 0.00 40.64 -86.10%
P/NAPS 0.00 2.32 2.16 2.42 2.72 3.08 2.94 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 28/08/14 29/05/14 27/02/14 27/11/13 28/08/13 29/05/13 -
Price 0.845 0.92 0.975 0.90 1.03 1.03 1.30 -
P/RPS 1.36 4.21 1.07 1.26 2.12 4.28 1.40 -1.91%
P/EPS 17.62 58.60 10.44 11.80 21.00 40.55 11.84 30.31%
EY 5.68 1.71 9.58 8.48 4.76 2.47 8.45 -23.24%
DY 2.24 0.00 4.79 2.73 2.35 0.00 36.89 -84.52%
P/NAPS 0.00 2.22 2.31 2.23 2.57 2.75 3.24 -

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