[MEDIAC] QoQ Annualized Quarter Result on 30-Jun-2015 [#1]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 16.24%
YoY- 33.9%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,544,184 1,664,168 1,631,702 1,612,184 1,674,504 1,959,730 2,084,662 -18.11%
PBT 165,398 203,868 194,954 203,188 185,349 238,776 231,080 -19.96%
Tax -49,860 -60,561 -59,542 -59,764 -64,036 -69,480 -68,508 -19.07%
NP 115,538 143,306 135,412 143,424 121,313 169,296 162,572 -20.34%
-
NP to SH 117,869 142,924 136,082 142,552 122,636 165,660 161,086 -18.78%
-
Tax Rate 30.15% 29.71% 30.54% 29.41% 34.55% 29.10% 29.65% -
Total Cost 1,428,646 1,520,861 1,496,290 1,468,760 1,553,191 1,790,434 1,922,090 -17.93%
-
Net Worth 941,417 0 0 0 819,340 0 0 -
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 82,074 50,231 69,466 - 61,323 41,527 63,470 18.67%
Div Payout % 69.63% 35.15% 51.05% - 50.00% 25.07% 39.40% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 941,417 0 0 0 819,340 0 0 -
NOSH 1,685,316 1,681,852 1,677,935 1,701,683 1,689,361 1,683,560 1,679,106 0.24%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 7.48% 8.61% 8.30% 8.90% 7.24% 8.64% 7.80% -
ROE 12.52% 0.00% 0.00% 0.00% 14.97% 0.00% 0.00% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 91.63 98.95 97.24 94.74 99.12 116.40 124.15 -18.31%
EPS 6.99 8.49 8.10 8.40 7.26 9.84 9.58 -18.93%
DPS 4.87 2.99 4.14 0.00 3.63 2.47 3.78 18.38%
NAPS 0.5586 0.00 0.00 0.00 0.485 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,701,683
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 100.50 108.31 106.19 104.92 108.98 127.54 135.67 -18.11%
EPS 7.67 9.30 8.86 9.28 7.98 10.78 10.48 -18.77%
DPS 5.34 3.27 4.52 0.00 3.99 2.70 4.13 18.66%
NAPS 0.6127 0.00 0.00 0.00 0.5332 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.715 0.605 0.525 0.605 0.68 0.75 0.90 -
P/RPS 0.78 0.61 0.54 0.64 0.69 0.64 0.72 5.47%
P/EPS 10.22 7.12 6.47 7.22 9.37 7.62 9.38 5.87%
EY 9.78 14.05 15.45 13.85 10.68 13.12 10.66 -5.57%
DY 6.81 4.94 7.89 0.00 5.34 3.29 4.20 37.97%
P/NAPS 1.28 0.00 0.00 0.00 1.40 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 26/02/16 25/11/15 26/08/15 28/05/15 26/02/15 26/11/14 -
Price 0.735 0.645 0.61 0.505 0.62 0.71 0.845 -
P/RPS 0.80 0.65 0.63 0.53 0.63 0.61 0.68 11.43%
P/EPS 10.51 7.59 7.52 6.03 8.54 7.22 8.81 12.47%
EY 9.52 13.18 13.30 16.59 11.71 13.86 11.35 -11.05%
DY 6.63 4.63 6.79 0.00 5.85 3.47 4.47 30.02%
P/NAPS 1.32 0.00 0.00 0.00 1.28 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