[MEDIAC] QoQ Quarter Result on 31-Dec-2012 [#3]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 14.22%
YoY- -22.25%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 409,018 399,177 340,574 376,312 371,758 391,355 321,043 17.50%
PBT 54,672 59,661 56,673 66,900 50,377 65,885 60,258 -6.27%
Tax -14,896 -16,798 -14,212 -19,064 -9,925 -16,054 -12,148 14.54%
NP 39,776 42,863 42,461 47,836 40,452 49,831 48,110 -11.90%
-
NP to SH 39,333 42,117 42,424 45,561 39,889 48,716 47,751 -12.11%
-
Tax Rate 27.25% 28.16% 25.08% 28.50% 19.70% 24.37% 20.16% -
Total Cost 369,242 356,314 298,113 328,476 331,306 341,524 272,933 22.29%
-
Net Worth 676,920 629,901 641,599 603,471 1,280,504 1,244,505 1,285,515 -34.76%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 40,831 - 52,396 - 34,649 - 75,957 -33.86%
Div Payout % 103.81% - 123.51% - 86.86% - 159.07% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 676,920 629,901 641,599 603,471 1,280,504 1,244,505 1,285,515 -34.76%
NOSH 1,687,239 1,687,240 1,687,240 1,687,240 1,690,211 1,687,236 1,695,483 -0.32%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.72% 10.74% 12.47% 12.71% 10.88% 12.73% 14.99% -
ROE 5.81% 6.69% 6.61% 7.55% 3.12% 3.91% 3.71% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 24.24 23.69 20.15 22.22 21.99 23.20 18.94 17.86%
EPS 2.35 2.50 2.51 2.69 2.36 2.89 2.82 -11.43%
DPS 2.42 0.00 3.10 0.00 2.05 0.00 4.48 -33.64%
NAPS 0.4012 0.3739 0.3796 0.3563 0.7576 0.7376 0.7582 -34.55%
Adjusted Per Share Value based on latest NOSH - 1,687,240
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 26.62 25.98 22.16 24.49 24.19 25.47 20.89 17.52%
EPS 2.56 2.74 2.76 2.97 2.60 3.17 3.11 -12.15%
DPS 2.66 0.00 3.41 0.00 2.26 0.00 4.94 -33.78%
NAPS 0.4405 0.4099 0.4176 0.3927 0.8334 0.8099 0.8366 -34.76%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.09 1.15 1.18 1.12 1.64 1.18 1.02 -
P/RPS 4.50 4.78 5.55 4.71 7.00 5.09 5.39 -11.32%
P/EPS 46.76 45.28 45.04 38.87 65.98 40.87 36.22 18.54%
EY 2.14 2.21 2.22 2.57 1.52 2.45 2.76 -15.58%
DY 2.22 0.00 2.81 0.00 1.34 0.00 4.39 -36.50%
P/NAPS 2.72 3.08 2.94 0.00 0.00 1.60 1.35 59.45%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 29/05/13 28/02/13 29/11/12 29/08/12 30/05/12 -
Price 1.03 1.03 1.30 1.11 1.12 1.55 1.02 -
P/RPS 4.25 4.28 6.11 4.66 4.78 6.68 5.39 -14.63%
P/EPS 44.18 40.55 49.62 38.52 45.06 53.68 36.22 14.14%
EY 2.26 2.47 2.02 2.60 2.22 1.86 2.76 -12.46%
DY 2.35 0.00 2.55 0.00 1.96 0.00 4.39 -34.04%
P/NAPS 2.57 2.75 3.24 0.00 0.00 2.10 1.35 53.54%

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