[MEDIAC] QoQ Quarter Result on 31-Dec-2010 [#3]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 22.31%
YoY- 13.22%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 390,476 374,952 324,948 360,531 368,814 319,924 283,071 23.89%
PBT 60,164 60,550 37,653 73,907 60,635 56,758 39,623 32.07%
Tax -13,928 -16,817 -7,999 -17,140 -15,728 -15,979 -7,010 57.97%
NP 46,236 43,733 29,654 56,767 44,907 40,779 32,613 26.17%
-
NP to SH 45,988 43,139 29,597 54,657 44,687 40,211 32,788 25.27%
-
Tax Rate 23.15% 27.77% 21.24% 23.19% 25.94% 28.15% 17.69% -
Total Cost 344,240 331,219 295,294 303,764 323,907 279,145 250,458 23.59%
-
Net Worth 0 0 1,197,748 1,166,016 0 0 1,037,422 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 41,365 21,250 58,855 - 43,068 - 39,419 3.26%
Div Payout % 89.95% 49.26% 198.86% - 96.38% - 120.22% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 0 0 1,197,748 1,166,016 0 0 1,037,422 -
NOSH 1,688,380 1,673,306 1,691,257 1,686,944 1,688,945 1,683,359 1,691,818 -0.13%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 11.84% 11.66% 9.13% 15.75% 12.18% 12.75% 11.52% -
ROE 0.00% 0.00% 2.47% 4.69% 0.00% 0.00% 3.16% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 23.13 22.41 19.21 21.37 21.84 19.01 16.73 24.07%
EPS 2.72 2.57 1.75 3.24 2.65 2.39 1.94 25.24%
DPS 2.45 1.27 3.48 0.00 2.55 0.00 2.33 3.40%
NAPS 0.00 0.00 0.7082 0.6912 0.00 0.00 0.6132 -
Adjusted Per Share Value based on latest NOSH - 1,686,944
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 25.41 24.40 21.15 23.46 24.00 20.82 18.42 23.89%
EPS 2.99 2.81 1.93 3.56 2.91 2.62 2.13 25.34%
DPS 2.69 1.38 3.83 0.00 2.80 0.00 2.57 3.08%
NAPS 0.00 0.00 0.7795 0.7589 0.00 0.00 0.6752 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.00 1.26 1.13 0.86 0.87 0.83 0.86 -
P/RPS 4.32 5.62 5.88 4.02 3.98 4.37 5.14 -10.93%
P/EPS 36.71 48.87 64.57 26.54 32.88 34.75 44.37 -11.85%
EY 2.72 2.05 1.55 3.77 3.04 2.88 2.25 13.46%
DY 2.45 1.01 3.08 0.00 2.93 0.00 2.71 -6.49%
P/NAPS 0.00 0.00 1.60 1.24 0.00 0.00 1.40 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 24/08/11 30/05/11 25/02/11 25/11/10 25/08/10 26/05/10 -
Price 1.02 1.15 1.30 0.88 0.86 0.83 0.77 -
P/RPS 4.41 5.13 6.77 4.12 3.94 4.37 4.60 -2.77%
P/EPS 37.45 44.61 74.29 27.16 32.50 34.75 39.73 -3.85%
EY 2.67 2.24 1.35 3.68 3.08 2.88 2.52 3.92%
DY 2.40 1.10 2.68 0.00 2.97 0.00 3.03 -14.38%
P/NAPS 0.00 0.00 1.84 1.27 0.00 0.00 1.26 -

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