[MEDIAC] YoY Cumulative 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- -75.09%
YoY- 12.93%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 403,046 370,758 399,177 391,355 374,952 319,924 280,142 6.24%
PBT 50,797 40,121 59,661 65,885 60,550 56,758 23,086 14.03%
Tax -14,941 -13,011 -16,798 -16,054 -16,817 -15,979 -8,211 10.48%
NP 35,856 27,110 42,863 49,831 43,733 40,779 14,875 15.78%
-
NP to SH 35,638 26,616 42,117 48,716 43,139 40,211 15,231 15.21%
-
Tax Rate 29.41% 32.43% 28.16% 24.37% 27.77% 28.15% 35.57% -
Total Cost 367,190 343,648 356,314 341,524 331,219 279,145 265,267 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 - - - - 21,250 - - -
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% 3.79% 6.69% 3.91% 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 23.69 21.87 23.69 23.20 22.41 19.01 16.75 5.94%
EPS 2.10 1.57 2.50 2.89 2.57 2.39 0.91 14.94%
DPS 0.00 0.00 0.00 0.00 1.27 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 26.23 24.13 25.98 25.47 24.40 20.82 18.23 6.24%
EPS 2.32 1.73 2.74 3.17 2.81 2.62 0.99 15.24%
DPS 0.00 0.00 0.00 0.00 1.38 0.00 0.00 -
NAPS 0.00 0.457 0.4099 0.8099 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 2.55 4.39 4.78 5.09 5.62 4.37 3.34 -4.39%
P/EPS 28.89 61.15 45.28 40.87 48.87 34.75 61.49 -11.82%
EY 3.46 1.64 2.21 2.45 2.05 2.88 1.63 13.35%
DY 0.00 0.00 0.00 0.00 1.01 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 2.13 4.21 4.28 6.68 5.13 4.37 3.16 -6.35%
P/EPS 24.11 58.60 40.55 53.68 44.61 34.75 58.20 -13.65%
EY 4.15 1.71 2.47 1.86 2.24 2.88 1.72 15.80%
DY 0.00 0.00 0.00 0.00 1.10 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