[MEDIAC] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 3.67%
YoY- -2.73%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 2,084,662 1,483,032 1,530,631 1,612,065 1,641,400 1,596,708 1,478,238 25.72%
PBT 231,080 160,484 223,892 242,693 232,402 238,644 239,440 -2.33%
Tax -68,508 -52,044 -62,998 -66,518 -64,440 -67,192 -59,163 10.26%
NP 162,572 108,440 160,894 176,174 167,962 171,452 180,277 -6.65%
-
NP to SH 161,086 106,464 157,514 171,618 165,536 168,468 176,283 -5.82%
-
Tax Rate 29.65% 32.43% 28.14% 27.41% 27.73% 28.16% 24.71% -
Total Cost 1,922,090 1,374,592 1,369,737 1,435,890 1,473,438 1,425,256 1,297,961 29.88%
-
Net Worth 0 702,187 711,005 680,176 676,920 629,901 639,742 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 63,470 - 78,756 55,331 81,662 - 765,802 -80.96%
Div Payout % 39.40% - 50.00% 32.24% 49.33% - 434.42% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 0 702,187 711,005 680,176 676,920 629,901 639,742 -
NOSH 1,679,106 1,695,286 1,686,445 1,686,946 1,687,239 1,687,240 1,687,240 -0.32%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 7.80% 7.31% 10.51% 10.93% 10.23% 10.74% 12.20% -
ROE 0.00% 15.16% 22.15% 25.23% 24.45% 26.75% 27.56% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 124.15 87.48 90.76 95.56 97.28 94.78 87.71 26.03%
EPS 9.58 6.28 9.34 10.17 9.84 10.00 10.46 -5.68%
DPS 3.78 0.00 4.67 3.28 4.84 0.00 45.44 -80.91%
NAPS 0.00 0.4142 0.4216 0.4032 0.4012 0.3739 0.3796 -
Adjusted Per Share Value based on latest NOSH - 1,692,899
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 135.67 96.52 99.61 104.91 106.82 103.92 96.20 25.73%
EPS 10.48 6.93 10.25 11.17 10.77 10.96 11.47 -5.83%
DPS 4.13 0.00 5.13 3.60 5.31 0.00 49.84 -80.96%
NAPS 0.00 0.457 0.4627 0.4427 0.4405 0.4099 0.4163 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.90 0.96 0.91 0.975 1.09 1.15 1.18 -
P/RPS 0.72 1.10 1.00 1.02 1.12 1.19 1.27 -31.47%
P/EPS 9.38 15.29 9.74 9.58 11.11 11.32 10.74 -8.62%
EY 10.66 6.54 10.26 10.43 9.00 8.83 9.31 9.43%
DY 4.20 0.00 5.13 3.36 4.44 0.00 40.64 -77.94%
P/NAPS 0.00 2.32 2.16 2.42 2.72 3.08 2.94 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 28/08/14 29/05/14 27/02/14 27/11/13 28/08/13 29/05/13 -
Price 0.845 0.92 0.975 0.90 1.03 1.03 1.30 -
P/RPS 0.68 1.05 1.07 0.94 1.06 1.07 1.40 -38.18%
P/EPS 8.81 14.65 10.44 8.85 10.50 10.14 11.84 -17.87%
EY 11.35 6.83 9.58 11.30 9.53 9.86 8.45 21.71%
DY 4.47 0.00 4.79 3.64 4.70 0.00 36.89 -75.48%
P/NAPS 0.00 2.22 2.31 2.23 2.57 2.75 3.24 -

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