[MEDIAC] QoQ 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- 22.64%
YoY- 164.01%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 324,948 360,531 368,814 319,924 283,071 310,824 293,551 7.01%
PBT 37,653 73,907 60,635 56,758 39,623 65,527 42,104 -7.18%
Tax -7,999 -17,140 -15,728 -15,979 -7,010 -15,431 -11,774 -22.73%
NP 29,654 56,767 44,907 40,779 32,613 50,096 30,330 -1.49%
-
NP to SH 29,597 54,657 44,687 40,211 32,788 48,275 30,688 -2.38%
-
Tax Rate 21.24% 23.19% 25.94% 28.15% 17.69% 23.55% 27.96% -
Total Cost 295,294 303,764 323,907 279,145 250,458 260,728 263,221 7.97%
-
Net Worth 1,197,748 1,166,016 0 0 1,037,422 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 58,855 - 43,068 - 39,419 - 23,458 84.74%
Div Payout % 198.86% - 96.38% - 120.22% - 76.44% -
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 1,197,748 1,166,016 0 0 1,037,422 0 0 -
NOSH 1,691,257 1,686,944 1,688,945 1,683,359 1,691,818 1,680,595 1,687,647 0.14%
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 9.13% 15.75% 12.18% 12.75% 11.52% 16.12% 10.33% -
ROE 2.47% 4.69% 0.00% 0.00% 3.16% 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 19.21 21.37 21.84 19.01 16.73 18.49 17.39 6.86%
EPS 1.75 3.24 2.65 2.39 1.94 2.87 1.82 -2.58%
DPS 3.48 0.00 2.55 0.00 2.33 0.00 1.39 84.48%
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 21.15 23.46 24.00 20.82 18.42 20.23 19.10 7.03%
EPS 1.93 3.56 2.91 2.62 2.13 3.14 2.00 -2.34%
DPS 3.83 0.00 2.80 0.00 2.57 0.00 1.53 84.46%
NAPS 0.7795 0.7589 0.00 0.00 0.6752 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 5.88 4.02 3.98 4.37 5.14 2.92 2.93 59.16%
P/EPS 64.57 26.54 32.88 34.75 44.37 18.80 28.05 74.42%
EY 1.55 3.77 3.04 2.88 2.25 5.32 3.57 -42.69%
DY 3.08 0.00 2.93 0.00 2.71 0.00 2.73 8.38%
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 6.77 4.12 3.94 4.37 4.60 3.08 3.16 66.26%
P/EPS 74.29 27.16 32.50 34.75 39.73 19.84 30.25 82.12%
EY 1.35 3.68 3.08 2.88 2.52 5.04 3.31 -45.03%
DY 2.68 0.00 2.97 0.00 3.03 0.00 2.53 3.91%
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