[MEDIAC] QoQ Quarter Result on 30-Jun-2014 [#1]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -8.83%
YoY- -36.8%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 338,729 451,655 534,805 370,758 325,274 384,321 409,018 -11.82%
PBT 22,597 66,223 60,619 40,121 42,429 65,248 54,672 -44.54%
Tax -16,678 -18,651 -16,444 -13,011 -13,261 -17,511 -14,896 7.83%
NP 5,919 47,572 44,175 27,110 29,168 47,737 39,776 -71.95%
-
NP to SH 9,720 45,571 44,109 26,616 29,194 45,539 39,333 -60.65%
-
Tax Rate 73.81% 28.16% 27.13% 32.43% 31.25% 26.84% 27.25% -
Total Cost 332,810 404,083 490,630 343,648 296,106 336,584 369,242 -6.69%
-
Net Worth 798,950 0 0 702,187 711,456 682,577 676,920 11.69%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 32,122 - 32,071 - 36,956 - 40,831 -14.79%
Div Payout % 330.48% - 72.71% - 126.59% - 103.81% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 798,950 0 0 702,187 711,456 682,577 676,920 11.69%
NOSH 1,647,321 1,686,909 1,696,907 1,695,286 1,687,514 1,692,899 1,687,239 -1.58%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.75% 10.53% 8.26% 7.31% 8.97% 12.42% 9.72% -
ROE 1.22% 0.00% 0.00% 3.79% 4.10% 6.67% 5.81% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 20.56 26.77 31.52 21.87 19.28 22.70 24.24 -10.40%
EPS 0.59 2.70 2.59 1.57 1.73 2.69 2.35 -60.23%
DPS 1.95 0.00 1.89 0.00 2.19 0.00 2.42 -13.41%
NAPS 0.485 0.00 0.00 0.4142 0.4216 0.4032 0.4012 13.49%
Adjusted Per Share Value based on latest NOSH - 1,695,286
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 20.08 26.77 31.70 21.97 19.28 22.78 24.24 -11.80%
EPS 0.58 2.70 2.61 1.58 1.73 2.70 2.33 -60.46%
DPS 1.90 0.00 1.90 0.00 2.19 0.00 2.42 -14.90%
NAPS 0.4735 0.00 0.00 0.4162 0.4217 0.4046 0.4012 11.69%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.68 0.75 0.90 0.96 0.91 0.975 1.09 -
P/RPS 3.31 2.80 2.86 4.39 4.72 4.29 4.50 -18.53%
P/EPS 115.24 27.76 34.62 61.15 52.60 36.25 46.76 82.55%
EY 0.87 3.60 2.89 1.64 1.90 2.76 2.14 -45.15%
DY 2.87 0.00 2.10 0.00 2.41 0.00 2.22 18.69%
P/NAPS 1.40 0.00 0.00 2.32 2.16 2.42 2.72 -35.80%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 26/02/15 26/11/14 28/08/14 29/05/14 27/02/14 27/11/13 -
Price 0.62 0.71 0.845 0.92 0.975 0.90 1.03 -
P/RPS 3.02 2.65 2.68 4.21 5.06 3.96 4.25 -20.38%
P/EPS 105.08 26.28 32.51 58.60 56.36 33.46 44.18 78.27%
EY 0.95 3.80 3.08 1.71 1.77 2.99 2.26 -43.91%
DY 3.15 0.00 2.24 0.00 2.25 0.00 2.35 21.59%
P/NAPS 1.28 0.00 0.00 2.22 2.31 2.23 2.57 -37.19%

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