[MEDIAC] QoQ Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 202.61%
YoY- -2.69%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 403,046 1,674,504 1,469,798 1,042,331 370,758 1,530,631 1,209,049 -52.01%
PBT 50,797 185,349 179,082 115,540 40,121 223,892 182,020 -57.39%
Tax -14,941 -64,036 -52,110 -34,254 -13,011 -62,998 -49,889 -55.33%
NP 35,856 121,313 126,972 81,286 27,110 160,894 132,131 -58.18%
-
NP to SH 35,638 122,636 124,245 80,543 26,616 157,514 128,714 -57.61%
-
Tax Rate 29.41% 34.55% 29.10% 29.65% 32.43% 28.14% 27.41% -
Total Cost 367,190 1,553,191 1,342,826 961,045 343,648 1,369,737 1,076,918 -51.29%
-
Net Worth 0 819,340 0 0 702,187 711,005 680,176 -
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 61,323 31,145 31,735 - 78,756 41,498 -
Div Payout % - 50.00% 25.07% 39.40% - 50.00% 32.24% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 0 819,340 0 0 702,187 711,005 680,176 -
NOSH 1,701,683 1,689,361 1,683,560 1,679,106 1,695,286 1,686,445 1,686,946 0.58%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 8.90% 7.24% 8.64% 7.80% 7.31% 10.51% 10.93% -
ROE 0.00% 14.97% 0.00% 0.00% 3.79% 22.15% 18.92% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 23.69 99.12 87.30 62.08 21.87 90.76 71.67 -52.29%
EPS 2.10 7.26 7.38 4.79 1.57 9.34 7.63 -57.78%
DPS 0.00 3.63 1.85 1.89 0.00 4.67 2.46 -
NAPS 0.00 0.485 0.00 0.00 0.4142 0.4216 0.4032 -
Adjusted Per Share Value based on latest NOSH - 1,696,907
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 26.23 108.98 95.66 67.84 24.13 99.61 78.69 -52.02%
EPS 2.32 7.98 8.09 5.24 1.73 10.25 8.38 -57.62%
DPS 0.00 3.99 2.03 2.07 0.00 5.13 2.70 -
NAPS 0.00 0.5332 0.00 0.00 0.457 0.4627 0.4427 -
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.605 0.68 0.75 0.90 0.96 0.91 0.975 -
P/RPS 2.55 0.69 0.86 1.45 4.39 1.00 1.36 52.23%
P/EPS 28.89 9.37 10.16 18.76 61.15 9.74 12.78 72.50%
EY 3.46 10.68 9.84 5.33 1.64 10.26 7.83 -42.07%
DY 0.00 5.34 2.47 2.10 0.00 5.13 2.52 -
P/NAPS 0.00 1.40 0.00 0.00 2.32 2.16 2.42 -
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 28/05/15 26/02/15 26/11/14 28/08/14 29/05/14 27/02/14 -
Price 0.505 0.62 0.71 0.845 0.92 0.975 0.90 -
P/RPS 2.13 0.63 0.81 1.36 4.21 1.07 1.26 42.04%
P/EPS 24.11 8.54 9.62 17.62 58.60 10.44 11.80 61.22%
EY 4.15 11.71 10.39 5.68 1.71 9.58 8.48 -37.97%
DY 0.00 5.85 2.61 2.24 0.00 4.79 2.73 -
P/NAPS 0.00 1.28 0.00 0.00 2.22 2.31 2.23 -

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