[MEDIAC] QoQ Annualized Quarter Result on 31-Mar-2015 [#4]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -25.97%
YoY- -22.14%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,664,168 1,631,702 1,612,184 1,674,504 1,959,730 2,084,662 1,483,032 7.96%
PBT 203,868 194,954 203,188 185,349 238,776 231,080 160,484 17.24%
Tax -60,561 -59,542 -59,764 -64,036 -69,480 -68,508 -52,044 10.60%
NP 143,306 135,412 143,424 121,313 169,296 162,572 108,440 20.36%
-
NP to SH 142,924 136,082 142,552 122,636 165,660 161,086 106,464 21.62%
-
Tax Rate 29.71% 30.54% 29.41% 34.55% 29.10% 29.65% 32.43% -
Total Cost 1,520,861 1,496,290 1,468,760 1,553,191 1,790,434 1,922,090 1,374,592 6.95%
-
Net Worth 0 0 0 819,340 0 0 702,187 -
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 50,231 69,466 - 61,323 41,527 63,470 - -
Div Payout % 35.15% 51.05% - 50.00% 25.07% 39.40% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 0 0 0 819,340 0 0 702,187 -
NOSH 1,681,852 1,677,935 1,701,683 1,689,361 1,683,560 1,679,106 1,695,286 -0.52%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 8.61% 8.30% 8.90% 7.24% 8.64% 7.80% 7.31% -
ROE 0.00% 0.00% 0.00% 14.97% 0.00% 0.00% 15.16% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 98.95 97.24 94.74 99.12 116.40 124.15 87.48 8.53%
EPS 8.49 8.10 8.40 7.26 9.84 9.58 6.28 22.19%
DPS 2.99 4.14 0.00 3.63 2.47 3.78 0.00 -
NAPS 0.00 0.00 0.00 0.485 0.00 0.00 0.4142 -
Adjusted Per Share Value based on latest NOSH - 1,647,321
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 108.31 106.19 104.92 108.98 127.54 135.67 96.52 7.96%
EPS 9.30 8.86 9.28 7.98 10.78 10.48 6.93 21.60%
DPS 3.27 4.52 0.00 3.99 2.70 4.13 0.00 -
NAPS 0.00 0.00 0.00 0.5332 0.00 0.00 0.457 -
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.605 0.525 0.605 0.68 0.75 0.90 0.96 -
P/RPS 0.61 0.54 0.64 0.69 0.64 0.72 1.10 -32.42%
P/EPS 7.12 6.47 7.22 9.37 7.62 9.38 15.29 -39.83%
EY 14.05 15.45 13.85 10.68 13.12 10.66 6.54 66.26%
DY 4.94 7.89 0.00 5.34 3.29 4.20 0.00 -
P/NAPS 0.00 0.00 0.00 1.40 0.00 0.00 2.32 -
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 25/11/15 26/08/15 28/05/15 26/02/15 26/11/14 28/08/14 -
Price 0.645 0.61 0.505 0.62 0.71 0.845 0.92 -
P/RPS 0.65 0.63 0.53 0.63 0.61 0.68 1.05 -27.30%
P/EPS 7.59 7.52 6.03 8.54 7.22 8.81 14.65 -35.41%
EY 13.18 13.30 16.59 11.71 13.86 11.35 6.83 54.81%
DY 4.63 6.79 0.00 5.85 3.47 4.47 0.00 -
P/NAPS 0.00 0.00 0.00 1.28 0.00 0.00 2.22 -

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