[MEDIAC] QoQ Cumulative Quarter Result on 31-Mar-2015 [#4]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -1.3%
YoY- -22.14%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,248,126 815,851 403,046 1,674,504 1,469,798 1,042,331 370,758 124.12%
PBT 152,901 97,477 50,797 185,349 179,082 115,540 40,121 143.38%
Tax -45,421 -29,771 -14,941 -64,036 -52,110 -34,254 -13,011 129.60%
NP 107,480 67,706 35,856 121,313 126,972 81,286 27,110 149.86%
-
NP to SH 107,193 68,041 35,638 122,636 124,245 80,543 26,616 152.49%
-
Tax Rate 29.71% 30.54% 29.41% 34.55% 29.10% 29.65% 32.43% -
Total Cost 1,140,646 748,145 367,190 1,553,191 1,342,826 961,045 343,648 122.02%
-
Net Worth 0 0 0 819,340 0 0 702,187 -
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 37,673 34,733 - 61,323 31,145 31,735 - -
Div Payout % 35.15% 51.05% - 50.00% 25.07% 39.40% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 0 0 0 819,340 0 0 702,187 -
NOSH 1,681,852 1,677,935 1,701,683 1,689,361 1,683,560 1,679,106 1,695,286 -0.52%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 8.61% 8.30% 8.90% 7.24% 8.64% 7.80% 7.31% -
ROE 0.00% 0.00% 0.00% 14.97% 0.00% 0.00% 3.79% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 74.21 48.62 23.69 99.12 87.30 62.08 21.87 125.30%
EPS 6.37 4.05 2.10 7.26 7.38 4.79 1.57 153.73%
DPS 2.24 2.07 0.00 3.63 1.85 1.89 0.00 -
NAPS 0.00 0.00 0.00 0.485 0.00 0.00 0.4142 -
Adjusted Per Share Value based on latest NOSH - 1,647,321
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 81.23 53.10 26.23 108.98 95.66 67.84 24.13 124.11%
EPS 6.98 4.43 2.32 7.98 8.09 5.24 1.73 152.79%
DPS 2.45 2.26 0.00 3.99 2.03 2.07 0.00 -
NAPS 0.00 0.00 0.00 0.5332 0.00 0.00 0.457 -
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.605 0.525 0.605 0.68 0.75 0.90 0.96 -
P/RPS 0.82 1.08 2.55 0.69 0.86 1.45 4.39 -67.22%
P/EPS 9.49 12.95 28.89 9.37 10.16 18.76 61.15 -71.02%
EY 10.53 7.72 3.46 10.68 9.84 5.33 1.64 244.28%
DY 3.70 3.94 0.00 5.34 2.47 2.10 0.00 -
P/NAPS 0.00 0.00 0.00 1.40 0.00 0.00 2.32 -
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 25/11/15 26/08/15 28/05/15 26/02/15 26/11/14 28/08/14 -
Price 0.645 0.61 0.505 0.62 0.71 0.845 0.92 -
P/RPS 0.87 1.25 2.13 0.63 0.81 1.36 4.21 -64.94%
P/EPS 10.12 15.04 24.11 8.54 9.62 17.62 58.60 -68.88%
EY 9.88 6.65 4.15 11.71 10.39 5.68 1.71 220.96%
DY 3.47 3.39 0.00 5.85 2.61 2.24 0.00 -
P/NAPS 0.00 0.00 0.00 1.28 0.00 0.00 2.22 -

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