[MEDIAC] QoQ Quarter Result on 30-Jun-2013 [#1]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -0.72%
YoY- -13.55%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 325,274 384,321 409,018 399,177 340,574 376,312 371,758 -8.52%
PBT 42,429 65,248 54,672 59,661 56,673 66,900 50,377 -10.82%
Tax -13,261 -17,511 -14,896 -16,798 -14,212 -19,064 -9,925 21.33%
NP 29,168 47,737 39,776 42,863 42,461 47,836 40,452 -19.60%
-
NP to SH 29,194 45,539 39,333 42,117 42,424 45,561 39,889 -18.80%
-
Tax Rate 31.25% 26.84% 27.25% 28.16% 25.08% 28.50% 19.70% -
Total Cost 296,106 336,584 369,242 356,314 298,113 328,476 331,306 -7.22%
-
Net Worth 711,456 682,577 676,920 629,901 641,599 603,471 1,280,504 -32.44%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 36,956 - 40,831 - 52,396 - 34,649 4.39%
Div Payout % 126.59% - 103.81% - 123.51% - 86.86% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 711,456 682,577 676,920 629,901 641,599 603,471 1,280,504 -32.44%
NOSH 1,687,514 1,692,899 1,687,239 1,687,240 1,687,240 1,687,240 1,690,211 -0.10%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 8.97% 12.42% 9.72% 10.74% 12.47% 12.71% 10.88% -
ROE 4.10% 6.67% 5.81% 6.69% 6.61% 7.55% 3.12% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 19.28 22.70 24.24 23.69 20.15 22.22 21.99 -8.40%
EPS 1.73 2.69 2.35 2.50 2.51 2.69 2.36 -18.71%
DPS 2.19 0.00 2.42 0.00 3.10 0.00 2.05 4.50%
NAPS 0.4216 0.4032 0.4012 0.3739 0.3796 0.3563 0.7576 -32.36%
Adjusted Per Share Value based on latest NOSH - 1,687,240
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 21.17 25.01 26.62 25.98 22.16 24.49 24.19 -8.51%
EPS 1.90 2.96 2.56 2.74 2.76 2.97 2.60 -18.88%
DPS 2.41 0.00 2.66 0.00 3.41 0.00 2.26 4.38%
NAPS 0.463 0.4442 0.4405 0.4099 0.4176 0.3927 0.8334 -32.44%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.91 0.975 1.09 1.15 1.18 1.12 1.64 -
P/RPS 4.72 4.29 4.50 4.78 5.55 4.71 7.00 -23.12%
P/EPS 52.60 36.25 46.76 45.28 45.04 38.87 65.98 -14.03%
EY 1.90 2.76 2.14 2.21 2.22 2.57 1.52 16.05%
DY 2.41 0.00 2.22 0.00 2.81 0.00 1.34 47.94%
P/NAPS 2.16 2.42 2.72 3.08 2.94 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 27/11/13 28/08/13 29/05/13 28/02/13 29/11/12 -
Price 0.975 0.90 1.03 1.03 1.30 1.11 1.12 -
P/RPS 5.06 3.96 4.25 4.28 6.11 4.66 4.78 3.87%
P/EPS 56.36 33.46 44.18 40.55 49.62 38.52 45.06 16.10%
EY 1.77 2.99 2.26 2.47 2.02 2.60 2.22 -14.02%
DY 2.25 0.00 2.35 0.00 2.55 0.00 1.96 9.64%
P/NAPS 2.31 2.23 2.57 2.75 3.24 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