[MEDIAC] QoQ Quarter Result on 30-Sep-2014 [#2]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 65.72%
YoY- 12.14%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 403,046 338,729 451,655 534,805 370,758 325,274 384,321 3.23%
PBT 50,797 22,597 66,223 60,619 40,121 42,429 65,248 -15.41%
Tax -14,941 -16,678 -18,651 -16,444 -13,011 -13,261 -17,511 -10.06%
NP 35,856 5,919 47,572 44,175 27,110 29,168 47,737 -17.41%
-
NP to SH 35,638 9,720 45,571 44,109 26,616 29,194 45,539 -15.11%
-
Tax Rate 29.41% 73.81% 28.16% 27.13% 32.43% 31.25% 26.84% -
Total Cost 367,190 332,810 404,083 490,630 343,648 296,106 336,584 5.99%
-
Net Worth 0 798,950 0 0 702,187 711,456 682,577 -
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 32,122 - 32,071 - 36,956 - -
Div Payout % - 330.48% - 72.71% - 126.59% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 0 798,950 0 0 702,187 711,456 682,577 -
NOSH 1,701,683 1,647,321 1,686,909 1,696,907 1,695,286 1,687,514 1,692,899 0.34%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 8.90% 1.75% 10.53% 8.26% 7.31% 8.97% 12.42% -
ROE 0.00% 1.22% 0.00% 0.00% 3.79% 4.10% 6.67% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 23.69 20.56 26.77 31.52 21.87 19.28 22.70 2.89%
EPS 2.10 0.59 2.70 2.59 1.57 1.73 2.69 -15.25%
DPS 0.00 1.95 0.00 1.89 0.00 2.19 0.00 -
NAPS 0.00 0.485 0.00 0.00 0.4142 0.4216 0.4032 -
Adjusted Per Share Value based on latest NOSH - 1,696,907
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 26.23 22.04 29.39 34.81 24.13 21.17 25.01 3.23%
EPS 2.32 0.63 2.97 2.87 1.73 1.90 2.96 -15.02%
DPS 0.00 2.09 0.00 2.09 0.00 2.41 0.00 -
NAPS 0.00 0.52 0.00 0.00 0.457 0.463 0.4442 -
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.605 0.68 0.75 0.90 0.96 0.91 0.975 -
P/RPS 2.55 3.31 2.80 2.86 4.39 4.72 4.29 -29.37%
P/EPS 28.89 115.24 27.76 34.62 61.15 52.60 36.25 -14.07%
EY 3.46 0.87 3.60 2.89 1.64 1.90 2.76 16.31%
DY 0.00 2.87 0.00 2.10 0.00 2.41 0.00 -
P/NAPS 0.00 1.40 0.00 0.00 2.32 2.16 2.42 -
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 28/05/15 26/02/15 26/11/14 28/08/14 29/05/14 27/02/14 -
Price 0.505 0.62 0.71 0.845 0.92 0.975 0.90 -
P/RPS 2.13 3.02 2.65 2.68 4.21 5.06 3.96 -33.93%
P/EPS 24.11 105.08 26.28 32.51 58.60 56.36 33.46 -19.67%
EY 4.15 0.95 3.80 3.08 1.71 1.77 2.99 24.50%
DY 0.00 3.15 0.00 2.24 0.00 2.25 0.00 -
P/NAPS 0.00 1.28 0.00 0.00 2.22 2.31 2.23 -

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