[MEDIAC] QoQ Annualized Quarter Result on 30-Jun-2014 [#1]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -32.41%
YoY- -36.8%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,674,504 1,959,730 2,084,662 1,483,032 1,530,631 1,612,065 1,641,400 1.34%
PBT 185,349 238,776 231,080 160,484 223,892 242,693 232,402 -14.01%
Tax -64,036 -69,480 -68,508 -52,044 -62,998 -66,518 -64,440 -0.41%
NP 121,313 169,296 162,572 108,440 160,894 176,174 167,962 -19.51%
-
NP to SH 122,636 165,660 161,086 106,464 157,514 171,618 165,536 -18.14%
-
Tax Rate 34.55% 29.10% 29.65% 32.43% 28.14% 27.41% 27.73% -
Total Cost 1,553,191 1,790,434 1,922,090 1,374,592 1,369,737 1,435,890 1,473,438 3.58%
-
Net Worth 819,340 0 0 702,187 711,005 680,176 676,920 13.58%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 61,323 41,527 63,470 - 78,756 55,331 81,662 -17.39%
Div Payout % 50.00% 25.07% 39.40% - 50.00% 32.24% 49.33% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 819,340 0 0 702,187 711,005 680,176 676,920 13.58%
NOSH 1,689,361 1,683,560 1,679,106 1,695,286 1,686,445 1,686,946 1,687,239 0.08%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 7.24% 8.64% 7.80% 7.31% 10.51% 10.93% 10.23% -
ROE 14.97% 0.00% 0.00% 15.16% 22.15% 25.23% 24.45% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 99.12 116.40 124.15 87.48 90.76 95.56 97.28 1.25%
EPS 7.26 9.84 9.58 6.28 9.34 10.17 9.84 -18.36%
DPS 3.63 2.47 3.78 0.00 4.67 3.28 4.84 -17.46%
NAPS 0.485 0.00 0.00 0.4142 0.4216 0.4032 0.4012 13.49%
Adjusted Per Share Value based on latest NOSH - 1,695,286
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 108.98 127.54 135.67 96.52 99.61 104.91 106.82 1.34%
EPS 7.98 10.78 10.48 6.93 10.25 11.17 10.77 -18.13%
DPS 3.99 2.70 4.13 0.00 5.13 3.60 5.31 -17.36%
NAPS 0.5332 0.00 0.00 0.457 0.4627 0.4427 0.4405 13.59%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.68 0.75 0.90 0.96 0.91 0.975 1.09 -
P/RPS 0.69 0.64 0.72 1.10 1.00 1.02 1.12 -27.61%
P/EPS 9.37 7.62 9.38 15.29 9.74 9.58 11.11 -10.74%
EY 10.68 13.12 10.66 6.54 10.26 10.43 9.00 12.09%
DY 5.34 3.29 4.20 0.00 5.13 3.36 4.44 13.10%
P/NAPS 1.40 0.00 0.00 2.32 2.16 2.42 2.72 -35.80%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 26/02/15 26/11/14 28/08/14 29/05/14 27/02/14 27/11/13 -
Price 0.62 0.71 0.845 0.92 0.975 0.90 1.03 -
P/RPS 0.63 0.61 0.68 1.05 1.07 0.94 1.06 -29.33%
P/EPS 8.54 7.22 8.81 14.65 10.44 8.85 10.50 -12.87%
EY 11.71 13.86 11.35 6.83 9.58 11.30 9.53 14.73%
DY 5.85 3.47 4.47 0.00 4.79 3.64 4.70 15.72%
P/NAPS 1.28 0.00 0.00 2.22 2.31 2.23 2.57 -37.19%

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