[MEDIAC] QoQ Quarter Result on 31-Mar-2010 [#4]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -32.08%
YoY- 291.44%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 360,531 368,814 319,924 283,071 310,824 293,551 280,142 18.26%
PBT 73,907 60,635 56,758 39,623 65,527 42,104 23,086 116.75%
Tax -17,140 -15,728 -15,979 -7,010 -15,431 -11,774 -8,211 63.11%
NP 56,767 44,907 40,779 32,613 50,096 30,330 14,875 143.61%
-
NP to SH 54,657 44,687 40,211 32,788 48,275 30,688 15,231 133.84%
-
Tax Rate 23.19% 25.94% 28.15% 17.69% 23.55% 27.96% 35.57% -
Total Cost 303,764 323,907 279,145 250,458 260,728 263,221 265,267 9.42%
-
Net Worth 1,166,016 0 0 1,037,422 0 0 0 -
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 43,068 - 39,419 - 23,458 - -
Div Payout % - 96.38% - 120.22% - 76.44% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,166,016 0 0 1,037,422 0 0 0 -
NOSH 1,686,944 1,688,945 1,683,359 1,691,818 1,680,595 1,687,647 1,672,525 0.57%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 15.75% 12.18% 12.75% 11.52% 16.12% 10.33% 5.31% -
ROE 4.69% 0.00% 0.00% 3.16% 0.00% 0.00% 0.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 21.37 21.84 19.01 16.73 18.49 17.39 16.75 17.58%
EPS 3.24 2.65 2.39 1.94 2.87 1.82 0.91 132.62%
DPS 0.00 2.55 0.00 2.33 0.00 1.39 0.00 -
NAPS 0.6912 0.00 0.00 0.6132 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,691,818
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 23.46 24.00 20.82 18.42 20.23 19.10 18.23 18.25%
EPS 3.56 2.91 2.62 2.13 3.14 2.00 0.99 134.16%
DPS 0.00 2.80 0.00 2.57 0.00 1.53 0.00 -
NAPS 0.7589 0.00 0.00 0.6752 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.86 0.87 0.83 0.86 0.54 0.51 0.56 -
P/RPS 4.02 3.98 4.37 5.14 2.92 2.93 3.34 13.11%
P/EPS 26.54 32.88 34.75 44.37 18.80 28.05 61.49 -42.80%
EY 3.77 3.04 2.88 2.25 5.32 3.57 1.63 74.62%
DY 0.00 2.93 0.00 2.71 0.00 2.73 0.00 -
P/NAPS 1.24 0.00 0.00 1.40 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 25/11/10 25/08/10 26/05/10 25/02/10 25/11/09 26/08/09 -
Price 0.88 0.86 0.83 0.77 0.57 0.55 0.53 -
P/RPS 4.12 3.94 4.37 4.60 3.08 3.16 3.16 19.28%
P/EPS 27.16 32.50 34.75 39.73 19.84 30.25 58.20 -39.75%
EY 3.68 3.08 2.88 2.52 5.04 3.31 1.72 65.81%
DY 0.00 2.97 0.00 3.03 0.00 2.53 0.00 -
P/NAPS 1.27 0.00 0.00 1.26 0.00 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