[MEDIAC] QoQ Cumulative Quarter Result on 31-Mar-2011 [#4]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 19.34%
YoY- 33.28%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,126,742 751,351 374,952 1,348,812 1,044,238 706,641 319,924 130.95%
PBT 200,103 118,440 60,550 224,498 190,564 120,570 56,758 131.11%
Tax -50,900 -30,114 -16,817 -55,732 -48,683 -32,601 -15,979 116.03%
NP 149,203 88,326 43,733 168,766 141,881 87,969 40,779 136.88%
-
NP to SH 146,090 87,506 43,139 165,862 138,977 87,149 40,211 135.77%
-
Tax Rate 25.44% 25.43% 27.77% 24.83% 25.55% 27.04% 28.15% -
Total Cost 977,539 663,025 331,219 1,180,046 902,357 618,672 279,145 130.07%
-
Net Worth 0 0 0 1,191,313 1,165,787 0 0 -
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 61,931 61,780 21,250 99,416 - 43,003 - -
Div Payout % 42.39% 70.60% 49.26% 59.94% - 49.35% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 0 0 0 1,191,313 1,165,787 0 0 -
NOSH 1,687,502 1,683,394 1,673,306 1,682,170 1,686,614 1,686,420 1,683,359 0.16%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 13.24% 11.76% 11.66% 12.51% 13.59% 12.45% 12.75% -
ROE 0.00% 0.00% 0.00% 13.92% 11.92% 0.00% 0.00% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 66.77 44.63 22.41 80.18 61.91 41.90 19.01 130.53%
EPS 8.65 5.20 2.57 9.86 8.24 5.17 2.39 135.17%
DPS 3.67 3.67 1.27 5.91 0.00 2.55 0.00 -
NAPS 0.00 0.00 0.00 0.7082 0.6912 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,691,257
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 73.33 48.90 24.40 87.78 67.96 45.99 20.82 130.96%
EPS 9.51 5.69 2.81 10.79 9.04 5.67 2.62 135.63%
DPS 4.03 4.02 1.38 6.47 0.00 2.80 0.00 -
NAPS 0.00 0.00 0.00 0.7753 0.7587 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.02 1.00 1.26 1.13 0.86 0.87 0.83 -
P/RPS 1.53 2.24 5.62 1.41 1.39 2.08 4.37 -50.22%
P/EPS 11.78 19.24 48.87 11.46 10.44 16.84 34.75 -51.28%
EY 8.49 5.20 2.05 8.73 9.58 5.94 2.88 105.18%
DY 3.60 3.67 1.01 5.23 0.00 2.93 0.00 -
P/NAPS 0.00 0.00 0.00 1.60 1.24 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 25/11/11 24/08/11 30/05/11 25/02/11 25/11/10 25/08/10 -
Price 1.02 1.02 1.15 1.30 0.88 0.86 0.83 -
P/RPS 1.53 2.29 5.13 1.62 1.42 2.05 4.37 -50.22%
P/EPS 11.78 19.62 44.61 13.18 10.68 16.64 34.75 -51.28%
EY 8.49 5.10 2.24 7.58 9.36 6.01 2.88 105.18%
DY 3.60 3.60 1.10 4.55 0.00 2.97 0.00 -
P/NAPS 0.00 0.00 0.00 1.84 1.27 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