[MEDIAC] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -75.09%
YoY- 12.93%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,478,238 1,124,610 748,421 391,355 1,460,865 1,126,742 751,351 56.94%
PBT 239,440 180,670 113,789 65,885 262,684 200,103 118,440 59.81%
Tax -59,163 -44,436 -25,376 -16,054 -63,639 -50,900 -30,114 56.79%
NP 180,277 136,234 88,413 49,831 199,045 149,203 88,326 60.83%
-
NP to SH 176,283 132,323 86,776 48,716 195,537 146,090 87,506 59.43%
-
Tax Rate 24.71% 24.60% 22.30% 24.37% 24.23% 25.44% 25.43% -
Total Cost 1,297,961 988,376 660,008 341,524 1,261,820 977,539 663,025 56.42%
-
Net Worth 639,742 602,128 1,279,017 1,244,505 1,278,210 0 0 -
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 765,802 706,567 34,609 - 138,070 61,931 61,780 434.78%
Div Payout % 434.42% 533.97% 39.88% - 70.61% 42.39% 70.60% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 639,742 602,128 1,279,017 1,244,505 1,278,210 0 0 -
NOSH 1,687,240 1,687,240 1,688,249 1,687,236 1,685,848 1,687,502 1,683,394 0.15%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 12.20% 12.11% 11.81% 12.73% 13.63% 13.24% 11.76% -
ROE 27.56% 21.98% 6.78% 3.91% 15.30% 0.00% 0.00% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 87.71 66.55 44.33 23.20 86.65 66.77 44.63 56.83%
EPS 10.46 7.83 5.14 2.89 11.60 8.65 5.20 59.28%
DPS 45.44 41.81 2.05 0.00 8.19 3.67 3.67 434.37%
NAPS 0.3796 0.3563 0.7576 0.7376 0.7582 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,687,236
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 96.20 73.19 48.71 25.47 95.07 73.33 48.90 56.93%
EPS 11.47 8.61 5.65 3.17 12.73 9.51 5.69 59.50%
DPS 49.84 45.98 2.25 0.00 8.99 4.03 4.02 434.85%
NAPS 0.4163 0.3919 0.8324 0.8099 0.8319 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.18 1.12 1.64 1.18 1.02 1.02 1.00 -
P/RPS 1.27 1.57 3.47 5.09 1.18 1.53 2.24 -31.47%
P/EPS 10.74 13.40 30.10 40.87 8.79 11.78 19.24 -32.18%
EY 9.31 7.46 3.32 2.45 11.37 8.49 5.20 47.39%
DY 40.64 39.99 1.34 0.00 8.03 3.60 3.67 396.08%
P/NAPS 2.94 0.00 0.00 1.60 1.35 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 28/02/13 29/11/12 29/08/12 30/05/12 28/02/12 25/11/11 -
Price 1.30 1.11 1.12 1.55 1.02 1.02 1.02 -
P/RPS 1.40 1.56 2.37 6.68 1.18 1.53 2.29 -27.94%
P/EPS 11.84 13.28 20.56 53.68 8.79 11.78 19.62 -28.56%
EY 8.45 7.53 4.86 1.86 11.37 8.49 5.10 39.97%
DY 36.89 40.35 1.96 0.00 8.03 3.60 3.60 371.11%
P/NAPS 3.24 0.00 0.00 2.10 1.35 0.00 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