[MEDIAC] QoQ Cumulative Quarter Result on 30-Sep-2011 [#2]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 102.85%
YoY- 0.41%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 391,355 1,460,865 1,126,742 751,351 374,952 1,348,812 1,044,238 -48.04%
PBT 65,885 262,684 200,103 118,440 60,550 224,498 190,564 -50.77%
Tax -16,054 -63,639 -50,900 -30,114 -16,817 -55,732 -48,683 -52.30%
NP 49,831 199,045 149,203 88,326 43,733 168,766 141,881 -50.25%
-
NP to SH 48,716 195,537 146,090 87,506 43,139 165,862 138,977 -50.31%
-
Tax Rate 24.37% 24.23% 25.44% 25.43% 27.77% 24.83% 25.55% -
Total Cost 341,524 1,261,820 977,539 663,025 331,219 1,180,046 902,357 -47.70%
-
Net Worth 1,244,505 1,278,210 0 0 0 1,191,313 1,165,787 4.45%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 138,070 61,931 61,780 21,250 99,416 - -
Div Payout % - 70.61% 42.39% 70.60% 49.26% 59.94% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,244,505 1,278,210 0 0 0 1,191,313 1,165,787 4.45%
NOSH 1,687,236 1,685,848 1,687,502 1,683,394 1,673,306 1,682,170 1,686,614 0.02%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 12.73% 13.63% 13.24% 11.76% 11.66% 12.51% 13.59% -
ROE 3.91% 15.30% 0.00% 0.00% 0.00% 13.92% 11.92% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 23.20 86.65 66.77 44.63 22.41 80.18 61.91 -48.05%
EPS 2.89 11.60 8.65 5.20 2.57 9.86 8.24 -50.29%
DPS 0.00 8.19 3.67 3.67 1.27 5.91 0.00 -
NAPS 0.7376 0.7582 0.00 0.00 0.00 0.7082 0.6912 4.43%
Adjusted Per Share Value based on latest NOSH - 1,688,380
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 25.47 95.07 73.33 48.90 24.40 87.78 67.96 -48.04%
EPS 3.17 12.73 9.51 5.69 2.81 10.79 9.04 -50.30%
DPS 0.00 8.99 4.03 4.02 1.38 6.47 0.00 -
NAPS 0.8099 0.8319 0.00 0.00 0.00 0.7753 0.7587 4.45%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.18 1.02 1.02 1.00 1.26 1.13 0.86 -
P/RPS 5.09 1.18 1.53 2.24 5.62 1.41 1.39 137.76%
P/EPS 40.87 8.79 11.78 19.24 48.87 11.46 10.44 148.59%
EY 2.45 11.37 8.49 5.20 2.05 8.73 9.58 -59.74%
DY 0.00 8.03 3.60 3.67 1.01 5.23 0.00 -
P/NAPS 1.60 1.35 0.00 0.00 0.00 1.60 1.24 18.54%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 30/05/12 28/02/12 25/11/11 24/08/11 30/05/11 25/02/11 -
Price 1.55 1.02 1.02 1.02 1.15 1.30 0.88 -
P/RPS 6.68 1.18 1.53 2.29 5.13 1.62 1.42 181.01%
P/EPS 53.68 8.79 11.78 19.62 44.61 13.18 10.68 193.71%
EY 1.86 11.37 8.49 5.10 2.24 7.58 9.36 -65.98%
DY 0.00 8.03 3.60 3.60 1.10 4.55 0.00 -
P/NAPS 2.10 1.35 0.00 0.00 0.00 1.84 1.27 39.87%

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