[MEDIAC] QoQ Annualized Quarter Result on 31-Mar-2014 [#4]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- -8.22%
YoY- -10.65%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,959,730 2,084,662 1,483,032 1,530,631 1,612,065 1,641,400 1,596,708 14.59%
PBT 238,776 231,080 160,484 223,892 242,693 232,402 238,644 0.03%
Tax -69,480 -68,508 -52,044 -62,998 -66,518 -64,440 -67,192 2.25%
NP 169,296 162,572 108,440 160,894 176,174 167,962 171,452 -0.83%
-
NP to SH 165,660 161,086 106,464 157,514 171,618 165,536 168,468 -1.11%
-
Tax Rate 29.10% 29.65% 32.43% 28.14% 27.41% 27.73% 28.16% -
Total Cost 1,790,434 1,922,090 1,374,592 1,369,737 1,435,890 1,473,438 1,425,256 16.37%
-
Net Worth 0 0 702,187 711,005 680,176 676,920 629,901 -
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 41,527 63,470 - 78,756 55,331 81,662 - -
Div Payout % 25.07% 39.40% - 50.00% 32.24% 49.33% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 0 0 702,187 711,005 680,176 676,920 629,901 -
NOSH 1,683,560 1,679,106 1,695,286 1,686,445 1,686,946 1,687,239 1,687,240 -0.14%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 8.64% 7.80% 7.31% 10.51% 10.93% 10.23% 10.74% -
ROE 0.00% 0.00% 15.16% 22.15% 25.23% 24.45% 26.75% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 116.40 124.15 87.48 90.76 95.56 97.28 94.78 14.63%
EPS 9.84 9.58 6.28 9.34 10.17 9.84 10.00 -1.06%
DPS 2.47 3.78 0.00 4.67 3.28 4.84 0.00 -
NAPS 0.00 0.00 0.4142 0.4216 0.4032 0.4012 0.3739 -
Adjusted Per Share Value based on latest NOSH - 1,687,514
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 127.54 135.67 96.52 99.61 104.91 106.82 103.92 14.58%
EPS 10.78 10.48 6.93 10.25 11.17 10.77 10.96 -1.09%
DPS 2.70 4.13 0.00 5.13 3.60 5.31 0.00 -
NAPS 0.00 0.00 0.457 0.4627 0.4427 0.4405 0.4099 -
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.75 0.90 0.96 0.91 0.975 1.09 1.15 -
P/RPS 0.64 0.72 1.10 1.00 1.02 1.12 1.19 -33.79%
P/EPS 7.62 9.38 15.29 9.74 9.58 11.11 11.32 -23.13%
EY 13.12 10.66 6.54 10.26 10.43 9.00 8.83 30.11%
DY 3.29 4.20 0.00 5.13 3.36 4.44 0.00 -
P/NAPS 0.00 0.00 2.32 2.16 2.42 2.72 3.08 -
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 26/11/14 28/08/14 29/05/14 27/02/14 27/11/13 28/08/13 -
Price 0.71 0.845 0.92 0.975 0.90 1.03 1.03 -
P/RPS 0.61 0.68 1.05 1.07 0.94 1.06 1.07 -31.17%
P/EPS 7.22 8.81 14.65 10.44 8.85 10.50 10.14 -20.21%
EY 13.86 11.35 6.83 9.58 11.30 9.53 9.86 25.40%
DY 3.47 4.47 0.00 4.79 3.64 4.70 0.00 -
P/NAPS 0.00 0.00 2.22 2.31 2.23 2.57 2.75 -

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