[MEDIAC] QoQ Quarter Result on 30-Jun-2012 [#1]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 2.02%
YoY- 12.93%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 340,574 376,312 371,758 391,355 321,043 375,513 390,476 -8.70%
PBT 56,673 66,900 50,377 65,885 60,258 81,682 60,164 -3.90%
Tax -14,212 -19,064 -9,925 -16,054 -12,148 -20,791 -13,928 1.35%
NP 42,461 47,836 40,452 49,831 48,110 60,891 46,236 -5.51%
-
NP to SH 42,424 45,561 39,889 48,716 47,751 58,597 45,988 -5.23%
-
Tax Rate 25.08% 28.50% 19.70% 24.37% 20.16% 25.45% 23.15% -
Total Cost 298,113 328,476 331,306 341,524 272,933 314,622 344,240 -9.13%
-
Net Worth 641,599 603,471 1,280,504 1,244,505 1,285,515 0 0 -
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 52,396 - 34,649 - 75,957 - 41,365 17.05%
Div Payout % 123.51% - 86.86% - 159.07% - 89.95% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 641,599 603,471 1,280,504 1,244,505 1,285,515 0 0 -
NOSH 1,687,240 1,687,240 1,690,211 1,687,236 1,695,483 1,695,949 1,688,380 -0.04%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 12.47% 12.71% 10.88% 12.73% 14.99% 16.22% 11.84% -
ROE 6.61% 7.55% 3.12% 3.91% 3.71% 0.00% 0.00% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 20.15 22.22 21.99 23.20 18.94 22.14 23.13 -8.77%
EPS 2.51 2.69 2.36 2.89 2.82 3.46 2.72 -5.21%
DPS 3.10 0.00 2.05 0.00 4.48 0.00 2.45 16.96%
NAPS 0.3796 0.3563 0.7576 0.7376 0.7582 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,687,236
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 22.16 24.49 24.19 25.47 20.89 24.44 25.41 -8.71%
EPS 2.76 2.97 2.60 3.17 3.11 3.81 2.99 -5.19%
DPS 3.41 0.00 2.26 0.00 4.94 0.00 2.69 17.11%
NAPS 0.4176 0.3927 0.8334 0.8099 0.8366 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.18 1.12 1.64 1.18 1.02 1.02 1.00 -
P/RPS 5.55 4.71 7.00 5.09 5.39 4.61 4.32 18.16%
P/EPS 45.04 38.87 65.98 40.87 36.22 29.52 36.71 14.59%
EY 2.22 2.57 1.52 2.45 2.76 3.39 2.72 -12.65%
DY 2.81 0.00 1.34 0.00 4.39 0.00 2.45 9.56%
P/NAPS 2.94 0.00 0.00 1.60 1.35 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 28/02/13 29/11/12 29/08/12 30/05/12 28/02/12 25/11/11 -
Price 1.30 1.11 1.12 1.55 1.02 1.02 1.02 -
P/RPS 6.11 4.66 4.78 6.68 5.39 4.61 4.41 24.25%
P/EPS 49.62 38.52 45.06 53.68 36.22 29.52 37.45 20.61%
EY 2.02 2.60 2.22 1.86 2.76 3.39 2.67 -16.95%
DY 2.55 0.00 1.96 0.00 4.39 0.00 2.40 4.12%
P/NAPS 3.24 0.00 0.00 2.10 1.35 0.00 0.00 -

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