[MEDIAC] QoQ Quarter Result on 30-Jun-2015 [#1]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 266.65%
YoY- 33.9%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 313,587 363,128 402,409 403,046 338,729 451,655 534,805 -29.92%
PBT 14,645 47,161 45,371 50,797 22,597 66,223 60,619 -61.17%
Tax -5,078 -13,126 -14,445 -14,941 -16,678 -18,651 -16,444 -54.28%
NP 9,567 34,035 30,926 35,856 5,919 47,572 44,175 -63.90%
-
NP to SH 12,181 33,385 31,484 35,638 9,720 45,571 44,109 -57.55%
-
Tax Rate 34.67% 27.83% 31.84% 29.41% 73.81% 28.16% 27.13% -
Total Cost 304,020 329,093 371,483 367,190 332,810 404,083 490,630 -27.29%
-
Net Worth 968,179 0 0 0 798,950 0 0 -
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 45,930 - 34,984 - 32,122 - 32,071 27.02%
Div Payout % 377.07% - 111.12% - 330.48% - 72.71% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 968,179 0 0 0 798,950 0 0 -
NOSH 1,733,225 1,690,582 1,690,050 1,701,683 1,647,321 1,686,909 1,696,907 1.42%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 3.05% 9.37% 7.69% 8.90% 1.75% 10.53% 8.26% -
ROE 1.26% 0.00% 0.00% 0.00% 1.22% 0.00% 0.00% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 18.09 21.48 23.81 23.69 20.56 26.77 31.52 -30.91%
EPS 0.71 1.97 1.86 2.10 0.59 2.70 2.59 -57.76%
DPS 2.65 0.00 2.07 0.00 1.95 0.00 1.89 25.24%
NAPS 0.5586 0.00 0.00 0.00 0.485 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,701,683
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 20.41 23.63 26.19 26.23 22.04 29.39 34.81 -29.92%
EPS 0.79 2.17 2.05 2.32 0.63 2.97 2.87 -57.65%
DPS 2.99 0.00 2.28 0.00 2.09 0.00 2.09 26.93%
NAPS 0.6301 0.00 0.00 0.00 0.52 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.715 0.605 0.525 0.605 0.68 0.75 0.90 -
P/RPS 3.95 2.82 2.20 2.55 3.31 2.80 2.86 23.99%
P/EPS 101.74 30.64 28.18 28.89 115.24 27.76 34.62 105.03%
EY 0.98 3.26 3.55 3.46 0.87 3.60 2.89 -51.34%
DY 3.71 0.00 3.94 0.00 2.87 0.00 2.10 46.08%
P/NAPS 1.28 0.00 0.00 0.00 1.40 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 26/02/16 25/11/15 26/08/15 28/05/15 26/02/15 26/11/14 -
Price 0.735 0.645 0.61 0.505 0.62 0.71 0.845 -
P/RPS 4.06 3.00 2.56 2.13 3.02 2.65 2.68 31.87%
P/EPS 104.58 32.66 32.74 24.11 105.08 26.28 32.51 117.76%
EY 0.96 3.06 3.05 4.15 0.95 3.80 3.08 -53.99%
DY 3.61 0.00 3.39 0.00 3.15 0.00 2.24 37.41%
P/NAPS 1.32 0.00 0.00 0.00 1.28 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