[MEDIAC] QoQ 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- 15.78%
YoY- -0.05%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 534,805 370,758 325,274 384,321 409,018 399,177 340,574 35.06%
PBT 60,619 40,121 42,429 65,248 54,672 59,661 56,673 4.58%
Tax -16,444 -13,011 -13,261 -17,511 -14,896 -16,798 -14,212 10.20%
NP 44,175 27,110 29,168 47,737 39,776 42,863 42,461 2.67%
-
NP to SH 44,109 26,616 29,194 45,539 39,333 42,117 42,424 2.62%
-
Tax Rate 27.13% 32.43% 31.25% 26.84% 27.25% 28.16% 25.08% -
Total Cost 490,630 343,648 296,106 336,584 369,242 356,314 298,113 39.35%
-
Net Worth 0 702,187 711,456 682,577 676,920 629,901 641,599 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 32,071 - 36,956 - 40,831 - 52,396 -27.88%
Div Payout % 72.71% - 126.59% - 103.81% - 123.51% -
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 0 702,187 711,456 682,577 676,920 629,901 641,599 -
NOSH 1,696,907 1,695,286 1,687,514 1,692,899 1,687,239 1,687,240 1,687,240 0.38%
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 8.26% 7.31% 8.97% 12.42% 9.72% 10.74% 12.47% -
ROE 0.00% 3.79% 4.10% 6.67% 5.81% 6.69% 6.61% -
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 31.52 21.87 19.28 22.70 24.24 23.69 20.15 34.71%
EPS 2.59 1.57 1.73 2.69 2.35 2.50 2.51 2.11%
DPS 1.89 0.00 2.19 0.00 2.42 0.00 3.10 -28.07%
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 31.70 21.97 19.28 22.78 24.24 23.66 20.19 35.05%
EPS 2.61 1.58 1.73 2.70 2.33 2.50 2.51 2.63%
DPS 1.90 0.00 2.19 0.00 2.42 0.00 3.11 -27.97%
NAPS 0.00 0.4162 0.4217 0.4046 0.4012 0.3733 0.3803 -
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 2.86 4.39 4.72 4.29 4.50 4.78 5.55 -35.69%
P/EPS 34.62 61.15 52.60 36.25 46.76 45.28 45.04 -16.07%
EY 2.89 1.64 1.90 2.76 2.14 2.21 2.22 19.20%
DY 2.10 0.00 2.41 0.00 2.22 0.00 2.81 -17.63%
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 2.68 4.21 5.06 3.96 4.25 4.28 6.11 -42.24%
P/EPS 32.51 58.60 56.36 33.46 44.18 40.55 49.62 -24.54%
EY 3.08 1.71 1.77 2.99 2.26 2.47 2.02 32.44%
DY 2.24 0.00 2.25 0.00 2.35 0.00 2.55 -8.27%
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