[MEDIAC] QoQ Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 96.52%
YoY- -4.62%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 370,758 1,530,631 1,209,049 820,700 399,177 1,478,238 1,124,610 -52.37%
PBT 40,121 223,892 182,020 116,201 59,661 239,440 180,670 -63.42%
Tax -13,011 -62,998 -49,889 -32,220 -16,798 -59,163 -44,436 -56.00%
NP 27,110 160,894 132,131 83,981 42,863 180,277 136,234 -66.01%
-
NP to SH 26,616 157,514 128,714 82,768 42,117 176,283 132,323 -65.77%
-
Tax Rate 32.43% 28.14% 27.41% 27.73% 28.16% 24.71% 24.60% -
Total Cost 343,648 1,369,737 1,076,918 736,719 356,314 1,297,961 988,376 -50.64%
-
Net Worth 702,187 711,005 680,176 676,920 629,901 639,742 602,128 10.82%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 78,756 41,498 40,831 - 765,802 706,567 -
Div Payout % - 50.00% 32.24% 49.33% - 434.42% 533.97% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 702,187 711,005 680,176 676,920 629,901 639,742 602,128 10.82%
NOSH 1,695,286 1,686,445 1,686,946 1,687,239 1,687,240 1,687,240 1,687,240 0.31%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.31% 10.51% 10.93% 10.23% 10.74% 12.20% 12.11% -
ROE 3.79% 22.15% 18.92% 12.23% 6.69% 27.56% 21.98% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 21.87 90.76 71.67 48.64 23.69 87.71 66.55 -52.47%
EPS 1.57 9.34 7.63 4.92 2.50 10.46 7.83 -65.84%
DPS 0.00 4.67 2.46 2.42 0.00 45.44 41.81 -
NAPS 0.4142 0.4216 0.4032 0.4012 0.3739 0.3796 0.3563 10.59%
Adjusted Per Share Value based on latest NOSH - 1,687,239
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 24.13 99.61 78.69 53.41 25.98 96.20 73.19 -52.37%
EPS 1.73 10.25 8.38 5.39 2.74 11.47 8.61 -65.79%
DPS 0.00 5.13 2.70 2.66 0.00 49.84 45.98 -
NAPS 0.457 0.4627 0.4427 0.4405 0.4099 0.4163 0.3919 10.81%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.96 0.91 0.975 1.09 1.15 1.18 1.12 -
P/RPS 4.39 1.00 1.36 2.24 4.78 1.27 1.57 98.85%
P/EPS 61.15 9.74 12.78 22.22 45.28 10.74 13.40 175.88%
EY 1.64 10.26 7.83 4.50 2.21 9.31 7.46 -63.67%
DY 0.00 5.13 2.52 2.22 0.00 40.64 39.99 -
P/NAPS 2.32 2.16 2.42 2.72 3.08 2.94 0.00 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 27/02/14 27/11/13 28/08/13 29/05/13 28/02/13 -
Price 0.92 0.975 0.90 1.03 1.03 1.30 1.11 -
P/RPS 4.21 1.07 1.26 2.12 4.28 1.40 1.56 94.19%
P/EPS 58.60 10.44 11.80 21.00 40.55 11.84 13.28 169.76%
EY 1.71 9.58 8.48 4.76 2.47 8.45 7.53 -62.87%
DY 0.00 4.79 2.73 2.35 0.00 36.89 40.35 -
P/NAPS 2.22 2.31 2.23 2.57 2.75 3.24 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