[MEDIAC] YoY Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -0.34%
YoY- 12.93%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,612,184 1,483,032 1,596,708 1,565,420 1,499,808 1,279,696 1,120,568 6.24%
PBT 203,188 160,484 238,644 263,540 242,200 227,032 92,344 14.03%
Tax -59,764 -52,044 -67,192 -64,216 -67,268 -63,916 -32,844 10.48%
NP 143,424 108,440 171,452 199,324 174,932 163,116 59,500 15.78%
-
NP to SH 142,552 106,464 168,468 194,864 172,556 160,844 60,924 15.21%
-
Tax Rate 29.41% 32.43% 28.16% 24.37% 27.77% 28.15% 35.57% -
Total Cost 1,468,760 1,374,592 1,425,256 1,366,096 1,324,876 1,116,580 1,061,068 5.56%
-
Net Worth 0 702,187 629,901 1,244,505 0 0 0 -
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - 85,003 - - -
Div Payout % - - - - 49.26% - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 0 702,187 629,901 1,244,505 0 0 0 -
NOSH 1,701,683 1,695,286 1,687,240 1,687,236 1,673,306 1,683,359 1,672,525 0.28%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 8.90% 7.31% 10.74% 12.73% 11.66% 12.75% 5.31% -
ROE 0.00% 15.16% 26.75% 15.66% 0.00% 0.00% 0.00% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 94.74 87.48 94.78 92.78 89.63 76.02 67.00 5.94%
EPS 8.40 6.28 10.00 11.56 10.28 9.56 3.64 14.94%
DPS 0.00 0.00 0.00 0.00 5.08 0.00 0.00 -
NAPS 0.00 0.4142 0.3739 0.7376 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,687,236
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 95.55 87.90 94.63 92.78 88.89 75.85 66.41 6.24%
EPS 8.45 6.31 9.98 11.56 10.23 9.53 3.61 15.22%
DPS 0.00 0.00 0.00 0.00 5.04 0.00 0.00 -
NAPS 0.00 0.4162 0.3733 0.7376 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.605 0.96 1.15 1.18 1.26 0.83 0.56 -
P/RPS 0.64 1.10 1.19 1.27 1.41 1.09 0.84 -4.42%
P/EPS 7.22 15.29 11.32 10.22 12.22 8.69 15.37 -11.82%
EY 13.85 6.54 8.83 9.79 8.18 11.51 6.50 13.43%
DY 0.00 0.00 0.00 0.00 4.03 0.00 0.00 -
P/NAPS 0.00 2.32 3.08 1.60 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 28/08/14 28/08/13 29/08/12 24/08/11 25/08/10 26/08/09 -
Price 0.505 0.92 1.03 1.55 1.15 0.83 0.53 -
P/RPS 0.53 1.05 1.07 1.67 1.28 1.09 0.79 -6.43%
P/EPS 6.03 14.65 10.14 13.42 11.15 8.69 14.55 -13.64%
EY 16.59 6.83 9.86 7.45 8.97 11.51 6.87 15.82%
DY 0.00 0.00 0.00 0.00 4.42 0.00 0.00 -
P/NAPS 0.00 2.22 2.75 2.10 0.00 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