[MEDIAC] QoQ Quarter Result on 31-Mar-2013 [#4]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -6.89%
YoY- -11.16%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 384,321 409,018 399,177 340,574 376,312 371,758 391,355 -1.19%
PBT 65,248 54,672 59,661 56,673 66,900 50,377 65,885 -0.64%
Tax -17,511 -14,896 -16,798 -14,212 -19,064 -9,925 -16,054 5.94%
NP 47,737 39,776 42,863 42,461 47,836 40,452 49,831 -2.81%
-
NP to SH 45,539 39,333 42,117 42,424 45,561 39,889 48,716 -4.38%
-
Tax Rate 26.84% 27.25% 28.16% 25.08% 28.50% 19.70% 24.37% -
Total Cost 336,584 369,242 356,314 298,113 328,476 331,306 341,524 -0.96%
-
Net Worth 682,577 676,920 629,901 641,599 603,471 1,280,504 1,244,505 -32.92%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 40,831 - 52,396 - 34,649 - -
Div Payout % - 103.81% - 123.51% - 86.86% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 682,577 676,920 629,901 641,599 603,471 1,280,504 1,244,505 -32.92%
NOSH 1,692,899 1,687,239 1,687,240 1,687,240 1,687,240 1,690,211 1,687,236 0.22%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 12.42% 9.72% 10.74% 12.47% 12.71% 10.88% 12.73% -
ROE 6.67% 5.81% 6.69% 6.61% 7.55% 3.12% 3.91% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 22.70 24.24 23.69 20.15 22.22 21.99 23.20 -1.43%
EPS 2.69 2.35 2.50 2.51 2.69 2.36 2.89 -4.65%
DPS 0.00 2.42 0.00 3.10 0.00 2.05 0.00 -
NAPS 0.4032 0.4012 0.3739 0.3796 0.3563 0.7576 0.7376 -33.07%
Adjusted Per Share Value based on latest NOSH - 1,687,240
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 25.01 26.62 25.98 22.16 24.49 24.19 25.47 -1.20%
EPS 2.96 2.56 2.74 2.76 2.97 2.60 3.17 -4.45%
DPS 0.00 2.66 0.00 3.41 0.00 2.26 0.00 -
NAPS 0.4442 0.4405 0.4099 0.4176 0.3927 0.8334 0.8099 -32.92%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.975 1.09 1.15 1.18 1.12 1.64 1.18 -
P/RPS 4.29 4.50 4.78 5.55 4.71 7.00 5.09 -10.74%
P/EPS 36.25 46.76 45.28 45.04 38.87 65.98 40.87 -7.66%
EY 2.76 2.14 2.21 2.22 2.57 1.52 2.45 8.24%
DY 0.00 2.22 0.00 2.81 0.00 1.34 0.00 -
P/NAPS 2.42 2.72 3.08 2.94 0.00 0.00 1.60 31.66%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 28/08/13 29/05/13 28/02/13 29/11/12 29/08/12 -
Price 0.90 1.03 1.03 1.30 1.11 1.12 1.55 -
P/RPS 3.96 4.25 4.28 6.11 4.66 4.78 6.68 -29.36%
P/EPS 33.46 44.18 40.55 49.62 38.52 45.06 53.68 -26.96%
EY 2.99 2.26 2.47 2.02 2.60 2.22 1.86 37.10%
DY 0.00 2.35 0.00 2.55 0.00 1.96 0.00 -
P/NAPS 2.23 2.57 2.75 3.24 0.00 0.00 2.10 4.07%

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