[MEDIAC] QoQ Quarter Result on 31-Mar-2015 [#4]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -78.67%
YoY- -66.71%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 363,128 402,409 403,046 338,729 451,655 534,805 370,758 -1.37%
PBT 47,161 45,371 50,797 22,597 66,223 60,619 40,121 11.34%
Tax -13,126 -14,445 -14,941 -16,678 -18,651 -16,444 -13,011 0.58%
NP 34,035 30,926 35,856 5,919 47,572 44,175 27,110 16.32%
-
NP to SH 33,385 31,484 35,638 9,720 45,571 44,109 26,616 16.25%
-
Tax Rate 27.83% 31.84% 29.41% 73.81% 28.16% 27.13% 32.43% -
Total Cost 329,093 371,483 367,190 332,810 404,083 490,630 343,648 -2.83%
-
Net Worth 0 0 0 798,950 0 0 702,187 -
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - 34,984 - 32,122 - 32,071 - -
Div Payout % - 111.12% - 330.48% - 72.71% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 0 0 0 798,950 0 0 702,187 -
NOSH 1,690,582 1,690,050 1,701,683 1,647,321 1,686,909 1,696,907 1,695,286 -0.18%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 9.37% 7.69% 8.90% 1.75% 10.53% 8.26% 7.31% -
ROE 0.00% 0.00% 0.00% 1.22% 0.00% 0.00% 3.79% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 21.48 23.81 23.69 20.56 26.77 31.52 21.87 -1.18%
EPS 1.97 1.86 2.10 0.59 2.70 2.59 1.57 16.28%
DPS 0.00 2.07 0.00 1.95 0.00 1.89 0.00 -
NAPS 0.00 0.00 0.00 0.485 0.00 0.00 0.4142 -
Adjusted Per Share Value based on latest NOSH - 1,647,321
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 23.63 26.19 26.23 22.04 29.39 34.81 24.13 -1.38%
EPS 2.17 2.05 2.32 0.63 2.97 2.87 1.73 16.25%
DPS 0.00 2.28 0.00 2.09 0.00 2.09 0.00 -
NAPS 0.00 0.00 0.00 0.52 0.00 0.00 0.457 -
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.605 0.525 0.605 0.68 0.75 0.90 0.96 -
P/RPS 2.82 2.20 2.55 3.31 2.80 2.86 4.39 -25.49%
P/EPS 30.64 28.18 28.89 115.24 27.76 34.62 61.15 -36.83%
EY 3.26 3.55 3.46 0.87 3.60 2.89 1.64 57.89%
DY 0.00 3.94 0.00 2.87 0.00 2.10 0.00 -
P/NAPS 0.00 0.00 0.00 1.40 0.00 0.00 2.32 -
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 25/11/15 26/08/15 28/05/15 26/02/15 26/11/14 28/08/14 -
Price 0.645 0.61 0.505 0.62 0.71 0.845 0.92 -
P/RPS 3.00 2.56 2.13 3.02 2.65 2.68 4.21 -20.17%
P/EPS 32.66 32.74 24.11 105.08 26.28 32.51 58.60 -32.20%
EY 3.06 3.05 4.15 0.95 3.80 3.08 1.71 47.23%
DY 0.00 3.39 0.00 3.15 0.00 2.24 0.00 -
P/NAPS 0.00 0.00 0.00 1.28 0.00 0.00 2.22 -

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