[MEDIAC] YoY Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 202.61%
YoY- -2.69%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 648,681 695,802 815,851 1,042,331 820,700 748,421 751,351 -2.41%
PBT 37,981 60,142 97,477 115,540 116,201 113,789 118,440 -17.25%
Tax -16,246 -19,329 -29,771 -34,254 -32,220 -25,376 -30,114 -9.76%
NP 21,735 40,813 67,706 81,286 83,981 88,413 88,326 -20.82%
-
NP to SH 24,167 42,054 68,041 80,543 82,768 86,776 87,506 -19.28%
-
Tax Rate 42.77% 32.14% 30.54% 29.65% 27.73% 22.30% 25.43% -
Total Cost 626,946 654,989 748,145 961,045 736,719 660,008 663,025 -0.92%
-
Net Worth 847,667 843,618 0 0 676,920 1,279,017 0 -
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 18,053 24,464 34,733 31,735 40,831 34,609 61,780 -18.52%
Div Payout % 74.70% 58.18% 51.05% 39.40% 49.33% 39.88% 70.60% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 847,667 843,618 0 0 676,920 1,279,017 0 -
NOSH 1,687,236 1,687,236 1,677,935 1,679,106 1,687,239 1,688,249 1,683,394 0.03%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 3.35% 5.87% 8.30% 7.80% 10.23% 11.81% 11.76% -
ROE 2.85% 4.98% 0.00% 0.00% 12.23% 6.78% 0.00% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 38.45 41.24 48.62 62.08 48.64 44.33 44.63 -2.45%
EPS 1.44 2.48 4.05 4.79 4.92 5.14 5.20 -19.24%
DPS 1.07 1.45 2.07 1.89 2.42 2.05 3.67 -18.55%
NAPS 0.5024 0.50 0.00 0.00 0.4012 0.7576 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,696,907
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 42.22 45.28 53.10 67.84 53.41 48.71 48.90 -2.41%
EPS 1.57 2.74 4.43 5.24 5.39 5.65 5.69 -19.29%
DPS 1.17 1.59 2.26 2.07 2.66 2.25 4.02 -18.57%
NAPS 0.5517 0.549 0.00 0.00 0.4405 0.8324 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.465 0.685 0.525 0.90 1.09 1.64 1.00 -
P/RPS 1.21 1.66 1.08 1.45 2.24 3.47 2.24 -9.74%
P/EPS 32.46 27.48 12.95 18.76 22.22 30.10 19.24 9.09%
EY 3.08 3.64 7.72 5.33 4.50 3.32 5.20 -8.35%
DY 2.30 2.12 3.94 2.10 2.22 1.34 3.67 -7.48%
P/NAPS 0.93 1.37 0.00 0.00 2.72 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/11/17 30/11/16 25/11/15 26/11/14 27/11/13 29/11/12 25/11/11 -
Price 0.415 0.64 0.61 0.845 1.03 1.12 1.02 -
P/RPS 1.08 1.55 1.25 1.36 2.12 2.37 2.29 -11.76%
P/EPS 28.97 25.68 15.04 17.62 21.00 20.56 19.62 6.70%
EY 3.45 3.89 6.65 5.68 4.76 4.86 5.10 -6.30%
DY 2.58 2.27 3.39 2.24 2.35 1.96 3.60 -5.39%
P/NAPS 0.83 1.28 0.00 0.00 2.57 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