[MEDIAC] QoQ Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -1.74%
YoY- -4.62%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,483,032 1,530,631 1,612,065 1,641,400 1,596,708 1,478,238 1,499,480 -0.73%
PBT 160,484 223,892 242,693 232,402 238,644 239,440 240,893 -23.77%
Tax -52,044 -62,998 -66,518 -64,440 -67,192 -59,163 -59,248 -8.30%
NP 108,440 160,894 176,174 167,962 171,452 180,277 181,645 -29.16%
-
NP to SH 106,464 157,514 171,618 165,536 168,468 176,283 176,430 -28.65%
-
Tax Rate 32.43% 28.14% 27.41% 27.73% 28.16% 24.71% 24.60% -
Total Cost 1,374,592 1,369,737 1,435,890 1,473,438 1,425,256 1,297,961 1,317,834 2.85%
-
Net Worth 702,187 711,005 680,176 676,920 629,901 639,742 602,128 10.82%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 78,756 55,331 81,662 - 765,802 942,090 -
Div Payout % - 50.00% 32.24% 49.33% - 434.42% 533.97% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 702,187 711,005 680,176 676,920 629,901 639,742 602,128 10.82%
NOSH 1,695,286 1,686,445 1,686,946 1,687,239 1,687,240 1,687,240 1,687,240 0.31%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.31% 10.51% 10.93% 10.23% 10.74% 12.20% 12.11% -
ROE 15.16% 22.15% 25.23% 24.45% 26.75% 27.56% 29.30% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 87.48 90.76 95.56 97.28 94.78 87.71 88.73 -0.94%
EPS 6.28 9.34 10.17 9.84 10.00 10.46 10.44 -28.80%
DPS 0.00 4.67 3.28 4.84 0.00 45.44 55.75 -
NAPS 0.4142 0.4216 0.4032 0.4012 0.3739 0.3796 0.3563 10.59%
Adjusted Per Share Value based on latest NOSH - 1,687,239
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 96.52 99.61 104.91 106.82 103.92 96.20 97.59 -0.73%
EPS 6.93 10.25 11.17 10.77 10.96 11.47 11.48 -28.63%
DPS 0.00 5.13 3.60 5.31 0.00 49.84 61.31 -
NAPS 0.457 0.4627 0.4427 0.4405 0.4099 0.4163 0.3919 10.81%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.96 0.91 0.975 1.09 1.15 1.18 1.12 -
P/RPS 1.10 1.00 1.02 1.12 1.19 1.27 1.18 -4.58%
P/EPS 15.29 9.74 9.58 11.11 11.32 10.74 10.05 32.38%
EY 6.54 10.26 10.43 9.00 8.83 9.31 9.95 -24.46%
DY 0.00 5.13 3.36 4.44 0.00 40.64 53.32 -
P/NAPS 2.32 2.16 2.42 2.72 3.08 2.94 0.00 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 27/02/14 27/11/13 28/08/13 29/05/13 28/02/13 -
Price 0.92 0.975 0.90 1.03 1.03 1.30 1.11 -
P/RPS 1.05 1.07 0.94 1.06 1.07 1.40 1.17 -6.97%
P/EPS 14.65 10.44 8.85 10.50 10.14 11.84 9.96 29.42%
EY 6.83 9.58 11.30 9.53 9.86 8.45 10.04 -22.70%
DY 0.00 4.79 3.64 4.70 0.00 36.89 53.80 -
P/NAPS 2.22 2.31 2.23 2.57 2.75 3.24 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