[MEDIAC] QoQ Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 51.31%
YoY- -2.69%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,612,184 1,674,504 1,959,730 2,084,662 1,483,032 1,530,631 1,612,065 0.00%
PBT 203,188 185,349 238,776 231,080 160,484 223,892 242,693 -11.19%
Tax -59,764 -64,036 -69,480 -68,508 -52,044 -62,998 -66,518 -6.90%
NP 143,424 121,313 169,296 162,572 108,440 160,894 176,174 -12.84%
-
NP to SH 142,552 122,636 165,660 161,086 106,464 157,514 171,618 -11.66%
-
Tax Rate 29.41% 34.55% 29.10% 29.65% 32.43% 28.14% 27.41% -
Total Cost 1,468,760 1,553,191 1,790,434 1,922,090 1,374,592 1,369,737 1,435,890 1.52%
-
Net Worth 0 819,340 0 0 702,187 711,005 680,176 -
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 61,323 41,527 63,470 - 78,756 55,331 -
Div Payout % - 50.00% 25.07% 39.40% - 50.00% 32.24% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 0 819,340 0 0 702,187 711,005 680,176 -
NOSH 1,701,683 1,689,361 1,683,560 1,679,106 1,695,286 1,686,445 1,686,946 0.58%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 8.90% 7.24% 8.64% 7.80% 7.31% 10.51% 10.93% -
ROE 0.00% 14.97% 0.00% 0.00% 15.16% 22.15% 25.23% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 94.74 99.12 116.40 124.15 87.48 90.76 95.56 -0.57%
EPS 8.40 7.26 9.84 9.58 6.28 9.34 10.17 -11.99%
DPS 0.00 3.63 2.47 3.78 0.00 4.67 3.28 -
NAPS 0.00 0.485 0.00 0.00 0.4142 0.4216 0.4032 -
Adjusted Per Share Value based on latest NOSH - 1,696,907
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 104.92 108.98 127.54 135.67 96.52 99.61 104.91 0.00%
EPS 9.28 7.98 10.78 10.48 6.93 10.25 11.17 -11.65%
DPS 0.00 3.99 2.70 4.13 0.00 5.13 3.60 -
NAPS 0.00 0.5332 0.00 0.00 0.457 0.4627 0.4427 -
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.605 0.68 0.75 0.90 0.96 0.91 0.975 -
P/RPS 0.64 0.69 0.64 0.72 1.10 1.00 1.02 -26.77%
P/EPS 7.22 9.37 7.62 9.38 15.29 9.74 9.58 -17.22%
EY 13.85 10.68 13.12 10.66 6.54 10.26 10.43 20.87%
DY 0.00 5.34 3.29 4.20 0.00 5.13 3.36 -
P/NAPS 0.00 1.40 0.00 0.00 2.32 2.16 2.42 -
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 28/05/15 26/02/15 26/11/14 28/08/14 29/05/14 27/02/14 -
Price 0.505 0.62 0.71 0.845 0.92 0.975 0.90 -
P/RPS 0.53 0.63 0.61 0.68 1.05 1.07 0.94 -31.82%
P/EPS 6.03 8.54 7.22 8.81 14.65 10.44 8.85 -22.62%
EY 16.59 11.71 13.86 11.35 6.83 9.58 11.30 29.26%
DY 0.00 5.85 3.47 4.47 0.00 4.79 3.64 -
P/NAPS 0.00 1.28 0.00 0.00 2.22 2.31 2.23 -

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