[MEDIAC] YoY 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 313,587 338,729 325,274 340,574 321,043 324,948 283,071 1.71%
PBT 14,645 22,597 42,429 56,673 60,258 37,653 39,623 -15.27%
Tax -5,078 -16,678 -13,261 -14,212 -12,148 -7,999 -7,010 -5.22%
NP 9,567 5,919 29,168 42,461 48,110 29,654 32,613 -18.47%
-
NP to SH 12,181 9,720 29,194 42,424 47,751 29,597 32,788 -15.20%
-
Tax Rate 34.67% 73.81% 31.25% 25.08% 20.16% 21.24% 17.69% -
Total Cost 304,020 332,810 296,106 298,113 272,933 295,294 250,458 3.27%
-
Net Worth 968,179 798,950 711,456 641,599 1,285,515 1,197,748 1,037,422 -1.14%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 45,930 32,122 36,956 52,396 75,957 58,855 39,419 2.57%
Div Payout % 377.07% 330.48% 126.59% 123.51% 159.07% 198.86% 120.22% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 968,179 798,950 711,456 641,599 1,285,515 1,197,748 1,037,422 -1.14%
NOSH 1,733,225 1,647,321 1,687,514 1,687,240 1,695,483 1,691,257 1,691,818 0.40%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.05% 1.75% 8.97% 12.47% 14.99% 9.13% 11.52% -
ROE 1.26% 1.22% 4.10% 6.61% 3.71% 2.47% 3.16% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 18.09 20.56 19.28 20.15 18.94 19.21 16.73 1.30%
EPS 0.71 0.59 1.73 2.51 2.82 1.75 1.94 -15.41%
DPS 2.65 1.95 2.19 3.10 4.48 3.48 2.33 2.16%
NAPS 0.5586 0.485 0.4216 0.3796 0.7582 0.7082 0.6132 -1.54%
Adjusted Per Share Value based on latest NOSH - 1,687,240
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 20.41 22.04 21.17 22.16 20.89 21.15 18.42 1.72%
EPS 0.79 0.63 1.90 2.76 3.11 1.93 2.13 -15.22%
DPS 2.99 2.09 2.41 3.41 4.94 3.83 2.57 2.55%
NAPS 0.6301 0.52 0.463 0.4176 0.8366 0.7795 0.6752 -1.14%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.715 0.68 0.91 1.18 1.02 1.13 0.86 -
P/RPS 3.95 3.31 4.72 5.55 5.39 5.88 5.14 -4.29%
P/EPS 101.74 115.24 52.60 45.04 36.22 64.57 44.37 14.81%
EY 0.98 0.87 1.90 2.22 2.76 1.55 2.25 -12.92%
DY 3.71 2.87 2.41 2.81 4.39 3.08 2.71 5.36%
P/NAPS 1.28 1.40 2.16 2.94 1.35 1.60 1.40 -1.48%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 28/05/15 29/05/14 29/05/13 30/05/12 30/05/11 26/05/10 -
Price 0.735 0.62 0.975 1.30 1.02 1.30 0.77 -
P/RPS 4.06 3.02 5.06 6.11 5.39 6.77 4.60 -2.05%
P/EPS 104.58 105.08 56.36 49.62 36.22 74.29 39.73 17.48%
EY 0.96 0.95 1.77 2.02 2.76 1.35 2.52 -14.84%
DY 3.61 3.15 2.25 2.55 4.39 2.68 3.03 2.95%
P/NAPS 1.32 1.28 2.31 3.24 1.35 1.84 1.26 0.77%

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