[MEDIAC] QoQ Annualized 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- -4.43%
YoY- -13.55%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter 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 1,612,065 1,641,400 1,596,708 1,478,238 1,499,480 1,496,842 1.50%
PBT 223,892 242,693 232,402 238,644 239,440 240,893 227,578 -1.08%
Tax -62,998 -66,518 -64,440 -67,192 -59,163 -59,248 -50,752 15.51%
NP 160,894 176,174 167,962 171,452 180,277 181,645 176,826 -6.10%
-
NP to SH 157,514 171,618 165,536 168,468 176,283 176,430 173,552 -6.26%
-
Tax Rate 28.14% 27.41% 27.73% 28.16% 24.71% 24.60% 22.30% -
Total Cost 1,369,737 1,435,890 1,473,438 1,425,256 1,297,961 1,317,834 1,320,016 2.49%
-
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 55,331 81,662 - 765,802 942,090 69,218 8.99%
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% 25.23% 24.45% 26.75% 27.56% 29.30% 13.57% -
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 95.56 97.28 94.78 87.71 88.73 88.66 1.57%
EPS 9.34 10.17 9.84 10.00 10.46 10.44 10.28 -6.19%
DPS 4.67 3.28 4.84 0.00 45.44 55.75 4.10 9.07%
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 99.61 104.91 106.82 103.92 96.20 97.59 97.42 1.49%
EPS 10.25 11.17 10.77 10.96 11.47 11.48 11.29 -6.24%
DPS 5.13 3.60 5.31 0.00 49.84 61.31 4.50 9.13%
NAPS 0.4627 0.4427 0.4405 0.4099 0.4163 0.3919 0.8324 -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 1.02 1.12 1.19 1.27 1.18 1.74 -30.89%
P/EPS 9.74 9.58 11.11 11.32 10.74 10.05 15.05 -25.20%
EY 10.26 10.43 9.00 8.83 9.31 9.95 6.64 33.69%
DY 5.13 3.36 4.44 0.00 40.64 53.32 2.67 54.61%
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 0.94 1.06 1.07 1.40 1.17 1.19 -6.84%
P/EPS 10.44 8.85 10.50 10.14 11.84 9.96 10.28 1.03%
EY 9.58 11.30 9.53 9.86 8.45 10.04 9.73 -1.03%
DY 4.79 3.64 4.70 0.00 36.89 53.80 3.91 14.50%
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