[MEDIAC] QoQ Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 52.49%
YoY- -9.42%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 820,700 399,177 1,478,238 1,124,610 748,421 391,355 1,460,865 -31.89%
PBT 116,201 59,661 239,440 180,670 113,789 65,885 262,684 -41.91%
Tax -32,220 -16,798 -59,163 -44,436 -25,376 -16,054 -63,639 -36.45%
NP 83,981 42,863 180,277 136,234 88,413 49,831 199,045 -43.71%
-
NP to SH 82,768 42,117 176,283 132,323 86,776 48,716 195,537 -43.59%
-
Tax Rate 27.73% 28.16% 24.71% 24.60% 22.30% 24.37% 24.23% -
Total Cost 736,719 356,314 1,297,961 988,376 660,008 341,524 1,261,820 -30.12%
-
Net Worth 676,920 629,901 639,742 602,128 1,279,017 1,244,505 1,278,210 -34.51%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 40,831 - 765,802 706,567 34,609 - 138,070 -55.57%
Div Payout % 49.33% - 434.42% 533.97% 39.88% - 70.61% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 676,920 629,901 639,742 602,128 1,279,017 1,244,505 1,278,210 -34.51%
NOSH 1,687,239 1,687,240 1,687,240 1,687,240 1,688,249 1,687,236 1,685,848 0.05%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 10.23% 10.74% 12.20% 12.11% 11.81% 12.73% 13.63% -
ROE 12.23% 6.69% 27.56% 21.98% 6.78% 3.91% 15.30% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 48.64 23.69 87.71 66.55 44.33 23.20 86.65 -31.92%
EPS 4.92 2.50 10.46 7.83 5.14 2.89 11.60 -43.51%
DPS 2.42 0.00 45.44 41.81 2.05 0.00 8.19 -55.60%
NAPS 0.4012 0.3739 0.3796 0.3563 0.7576 0.7376 0.7582 -34.55%
Adjusted Per Share Value based on latest NOSH - 1,687,240
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 53.41 25.98 96.20 73.19 48.71 25.47 95.07 -31.89%
EPS 5.39 2.74 11.47 8.61 5.65 3.17 12.73 -43.58%
DPS 2.66 0.00 49.84 45.98 2.25 0.00 8.99 -55.56%
NAPS 0.4405 0.4099 0.4163 0.3919 0.8324 0.8099 0.8319 -34.52%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.09 1.15 1.18 1.12 1.64 1.18 1.02 -
P/RPS 2.24 4.78 1.27 1.57 3.47 5.09 1.18 53.25%
P/EPS 22.22 45.28 10.74 13.40 30.10 40.87 8.79 85.46%
EY 4.50 2.21 9.31 7.46 3.32 2.45 11.37 -46.06%
DY 2.22 0.00 40.64 39.99 1.34 0.00 8.03 -57.52%
P/NAPS 2.72 3.08 2.94 0.00 0.00 1.60 1.35 59.45%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 29/05/13 28/02/13 29/11/12 29/08/12 30/05/12 -
Price 1.03 1.03 1.30 1.11 1.12 1.55 1.02 -
P/RPS 2.12 4.28 1.40 1.56 2.37 6.68 1.18 47.73%
P/EPS 21.00 40.55 11.84 13.28 20.56 53.68 8.79 78.61%
EY 4.76 2.47 8.45 7.53 4.86 1.86 11.37 -44.00%
DY 2.35 0.00 36.89 40.35 1.96 0.00 8.03 -55.88%
P/NAPS 2.57 2.75 3.24 0.00 0.00 2.10 1.35 53.54%

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