[MEDIAC] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 33.22%
YoY- -9.85%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,209,049 820,700 399,177 1,478,238 1,124,610 748,421 391,355 111.68%
PBT 182,020 116,201 59,661 239,440 180,670 113,789 65,885 96.52%
Tax -49,889 -32,220 -16,798 -59,163 -44,436 -25,376 -16,054 112.51%
NP 132,131 83,981 42,863 180,277 136,234 88,413 49,831 91.23%
-
NP to SH 128,714 82,768 42,117 176,283 132,323 86,776 48,716 90.78%
-
Tax Rate 27.41% 27.73% 28.16% 24.71% 24.60% 22.30% 24.37% -
Total Cost 1,076,918 736,719 356,314 1,297,961 988,376 660,008 341,524 114.58%
-
Net Worth 680,176 676,920 629,901 639,742 602,128 1,279,017 1,244,505 -33.07%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 41,498 40,831 - 765,802 706,567 34,609 - -
Div Payout % 32.24% 49.33% - 434.42% 533.97% 39.88% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 680,176 676,920 629,901 639,742 602,128 1,279,017 1,244,505 -33.07%
NOSH 1,686,946 1,687,239 1,687,240 1,687,240 1,687,240 1,688,249 1,687,236 -0.01%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.93% 10.23% 10.74% 12.20% 12.11% 11.81% 12.73% -
ROE 18.92% 12.23% 6.69% 27.56% 21.98% 6.78% 3.91% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 71.67 48.64 23.69 87.71 66.55 44.33 23.20 111.67%
EPS 7.63 4.92 2.50 10.46 7.83 5.14 2.89 90.68%
DPS 2.46 2.42 0.00 45.44 41.81 2.05 0.00 -
NAPS 0.4032 0.4012 0.3739 0.3796 0.3563 0.7576 0.7376 -33.07%
Adjusted Per Share Value based on latest NOSH - 1,687,240
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 78.69 53.41 25.98 96.20 73.19 48.71 25.47 111.69%
EPS 8.38 5.39 2.74 11.47 8.61 5.65 3.17 90.84%
DPS 2.70 2.66 0.00 49.84 45.98 2.25 0.00 -
NAPS 0.4427 0.4405 0.4099 0.4163 0.3919 0.8324 0.8099 -33.07%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.975 1.09 1.15 1.18 1.12 1.64 1.18 -
P/RPS 1.36 2.24 4.78 1.27 1.57 3.47 5.09 -58.41%
P/EPS 12.78 22.22 45.28 10.74 13.40 30.10 40.87 -53.83%
EY 7.83 4.50 2.21 9.31 7.46 3.32 2.45 116.51%
DY 2.52 2.22 0.00 40.64 39.99 1.34 0.00 -
P/NAPS 2.42 2.72 3.08 2.94 0.00 0.00 1.60 31.66%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 28/08/13 29/05/13 28/02/13 29/11/12 29/08/12 -
Price 0.90 1.03 1.03 1.30 1.11 1.12 1.55 -
P/RPS 1.26 2.12 4.28 1.40 1.56 2.37 6.68 -67.01%
P/EPS 11.80 21.00 40.55 11.84 13.28 20.56 53.68 -63.47%
EY 8.48 4.76 2.47 8.45 7.53 4.86 1.86 174.19%
DY 2.73 2.35 0.00 36.89 40.35 1.96 0.00 -
P/NAPS 2.23 2.57 2.75 3.24 0.00 0.00 2.10 4.07%

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