[MEDIAC] QoQ Cumulative Quarter Result on 30-Jun-2010 [#1]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -67.69%
YoY- 164.01%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,348,812 1,044,238 706,641 319,924 1,137,516 871,447 560,623 79.64%
PBT 224,498 190,564 120,570 56,758 166,733 129,640 64,114 130.76%
Tax -55,732 -48,683 -32,601 -15,979 -41,359 -35,033 -19,602 100.82%
NP 168,766 141,881 87,969 40,779 125,374 94,607 44,512 143.34%
-
NP to SH 165,862 138,977 87,149 40,211 124,449 93,484 45,209 138.06%
-
Tax Rate 24.83% 25.55% 27.04% 28.15% 24.81% 27.02% 30.57% -
Total Cost 1,180,046 902,357 618,672 279,145 1,012,142 776,840 516,111 73.64%
-
Net Worth 1,191,313 1,165,787 0 0 1,033,858 0 0 -
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 99,416 - 43,003 - 62,213 - 23,421 162.39%
Div Payout % 59.94% - 49.35% - 49.99% - 51.81% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,191,313 1,165,787 0 0 1,033,858 0 0 -
NOSH 1,682,170 1,686,614 1,686,420 1,683,359 1,686,005 1,682,593 1,684,983 -0.11%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 12.51% 13.59% 12.45% 12.75% 11.02% 10.86% 7.94% -
ROE 13.92% 11.92% 0.00% 0.00% 12.04% 0.00% 0.00% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 80.18 61.91 41.90 19.01 67.47 51.79 33.27 79.84%
EPS 9.86 8.24 5.17 2.39 7.38 5.55 2.68 138.50%
DPS 5.91 0.00 2.55 0.00 3.69 0.00 1.39 162.68%
NAPS 0.7082 0.6912 0.00 0.00 0.6132 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,683,359
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 87.78 67.96 45.99 20.82 74.03 56.71 36.49 79.63%
EPS 10.79 9.04 5.67 2.62 8.10 6.08 2.94 138.11%
DPS 6.47 0.00 2.80 0.00 4.05 0.00 1.52 162.87%
NAPS 0.7753 0.7587 0.00 0.00 0.6728 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.13 0.86 0.87 0.83 0.86 0.54 0.51 -
P/RPS 1.41 1.39 2.08 4.37 1.27 1.04 1.53 -5.30%
P/EPS 11.46 10.44 16.84 34.75 11.65 9.72 19.01 -28.65%
EY 8.73 9.58 5.94 2.88 8.58 10.29 5.26 40.22%
DY 5.23 0.00 2.93 0.00 4.29 0.00 2.73 54.31%
P/NAPS 1.60 1.24 0.00 0.00 1.40 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 25/02/11 25/11/10 25/08/10 26/05/10 25/02/10 25/11/09 -
Price 1.30 0.88 0.86 0.83 0.77 0.57 0.55 -
P/RPS 1.62 1.42 2.05 4.37 1.14 1.10 1.65 -1.21%
P/EPS 13.18 10.68 16.64 34.75 10.43 10.26 20.50 -25.52%
EY 7.58 9.36 6.01 2.88 9.59 9.75 4.88 34.15%
DY 4.55 0.00 2.97 0.00 4.79 0.00 2.53 47.93%
P/NAPS 1.84 1.27 0.00 0.00 1.26 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