[MEDIAC] QoQ Cumulative Quarter Result on 30-Jun-2014 [#1]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -83.1%
YoY- -36.8%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,674,504 1,469,798 1,042,331 370,758 1,530,631 1,209,049 820,700 60.93%
PBT 185,349 179,082 115,540 40,121 223,892 182,020 116,201 36.55%
Tax -64,036 -52,110 -34,254 -13,011 -62,998 -49,889 -32,220 58.14%
NP 121,313 126,972 81,286 27,110 160,894 132,131 83,981 27.81%
-
NP to SH 122,636 124,245 80,543 26,616 157,514 128,714 82,768 29.99%
-
Tax Rate 34.55% 29.10% 29.65% 32.43% 28.14% 27.41% 27.73% -
Total Cost 1,553,191 1,342,826 961,045 343,648 1,369,737 1,076,918 736,719 64.49%
-
Net Worth 819,340 0 0 702,187 711,005 680,176 676,920 13.58%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 61,323 31,145 31,735 - 78,756 41,498 40,831 31.17%
Div Payout % 50.00% 25.07% 39.40% - 50.00% 32.24% 49.33% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 819,340 0 0 702,187 711,005 680,176 676,920 13.58%
NOSH 1,689,361 1,683,560 1,679,106 1,695,286 1,686,445 1,686,946 1,687,239 0.08%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 7.24% 8.64% 7.80% 7.31% 10.51% 10.93% 10.23% -
ROE 14.97% 0.00% 0.00% 3.79% 22.15% 18.92% 12.23% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 99.12 87.30 62.08 21.87 90.76 71.67 48.64 60.80%
EPS 7.26 7.38 4.79 1.57 9.34 7.63 4.92 29.64%
DPS 3.63 1.85 1.89 0.00 4.67 2.46 2.42 31.06%
NAPS 0.485 0.00 0.00 0.4142 0.4216 0.4032 0.4012 13.49%
Adjusted Per Share Value based on latest NOSH - 1,695,286
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 108.98 95.66 67.84 24.13 99.61 78.69 53.41 60.94%
EPS 7.98 8.09 5.24 1.73 10.25 8.38 5.39 29.93%
DPS 3.99 2.03 2.07 0.00 5.13 2.70 2.66 31.06%
NAPS 0.5332 0.00 0.00 0.457 0.4627 0.4427 0.4405 13.59%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.68 0.75 0.90 0.96 0.91 0.975 1.09 -
P/RPS 0.69 0.86 1.45 4.39 1.00 1.36 2.24 -54.42%
P/EPS 9.37 10.16 18.76 61.15 9.74 12.78 22.22 -43.79%
EY 10.68 9.84 5.33 1.64 10.26 7.83 4.50 78.01%
DY 5.34 2.47 2.10 0.00 5.13 2.52 2.22 79.62%
P/NAPS 1.40 0.00 0.00 2.32 2.16 2.42 2.72 -35.80%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 26/02/15 26/11/14 28/08/14 29/05/14 27/02/14 27/11/13 -
Price 0.62 0.71 0.845 0.92 0.975 0.90 1.03 -
P/RPS 0.63 0.81 1.36 4.21 1.07 1.26 2.12 -55.50%
P/EPS 8.54 9.62 17.62 58.60 10.44 11.80 21.00 -45.14%
EY 11.71 10.39 5.68 1.71 9.58 8.48 4.76 82.33%
DY 5.85 2.61 2.24 0.00 4.79 2.73 2.35 83.78%
P/NAPS 1.28 0.00 0.00 2.22 2.31 2.23 2.57 -37.19%

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