[MEDIAC] QoQ Cumulative Quarter Result on 31-Dec-2014 [#3]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 54.26%
YoY- -3.47%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 815,851 403,046 1,674,504 1,469,798 1,042,331 370,758 1,530,631 -34.23%
PBT 97,477 50,797 185,349 179,082 115,540 40,121 223,892 -42.52%
Tax -29,771 -14,941 -64,036 -52,110 -34,254 -13,011 -62,998 -39.30%
NP 67,706 35,856 121,313 126,972 81,286 27,110 160,894 -43.81%
-
NP to SH 68,041 35,638 122,636 124,245 80,543 26,616 157,514 -42.82%
-
Tax Rate 30.54% 29.41% 34.55% 29.10% 29.65% 32.43% 28.14% -
Total Cost 748,145 367,190 1,553,191 1,342,826 961,045 343,648 1,369,737 -33.15%
-
Net Worth 0 0 819,340 0 0 702,187 711,005 -
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 34,733 - 61,323 31,145 31,735 - 78,756 -42.03%
Div Payout % 51.05% - 50.00% 25.07% 39.40% - 50.00% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 0 0 819,340 0 0 702,187 711,005 -
NOSH 1,677,935 1,701,683 1,689,361 1,683,560 1,679,106 1,695,286 1,686,445 -0.33%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 8.30% 8.90% 7.24% 8.64% 7.80% 7.31% 10.51% -
ROE 0.00% 0.00% 14.97% 0.00% 0.00% 3.79% 22.15% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 48.62 23.69 99.12 87.30 62.08 21.87 90.76 -34.01%
EPS 4.05 2.10 7.26 7.38 4.79 1.57 9.34 -42.68%
DPS 2.07 0.00 3.63 1.85 1.89 0.00 4.67 -41.83%
NAPS 0.00 0.00 0.485 0.00 0.00 0.4142 0.4216 -
Adjusted Per Share Value based on latest NOSH - 1,686,909
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 53.10 26.23 108.98 95.66 67.84 24.13 99.61 -34.23%
EPS 4.43 2.32 7.98 8.09 5.24 1.73 10.25 -42.80%
DPS 2.26 0.00 3.99 2.03 2.07 0.00 5.13 -42.07%
NAPS 0.00 0.00 0.5332 0.00 0.00 0.457 0.4627 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.525 0.605 0.68 0.75 0.90 0.96 0.91 -
P/RPS 1.08 2.55 0.69 0.86 1.45 4.39 1.00 5.25%
P/EPS 12.95 28.89 9.37 10.16 18.76 61.15 9.74 20.89%
EY 7.72 3.46 10.68 9.84 5.33 1.64 10.26 -17.25%
DY 3.94 0.00 5.34 2.47 2.10 0.00 5.13 -16.12%
P/NAPS 0.00 0.00 1.40 0.00 0.00 2.32 2.16 -
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 26/08/15 28/05/15 26/02/15 26/11/14 28/08/14 29/05/14 -
Price 0.61 0.505 0.62 0.71 0.845 0.92 0.975 -
P/RPS 1.25 2.13 0.63 0.81 1.36 4.21 1.07 10.91%
P/EPS 15.04 24.11 8.54 9.62 17.62 58.60 10.44 27.52%
EY 6.65 4.15 11.71 10.39 5.68 1.71 9.58 -21.58%
DY 3.39 0.00 5.85 2.61 2.24 0.00 4.79 -20.56%
P/NAPS 0.00 0.00 1.28 0.00 0.00 2.22 2.31 -

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