[MEDIAC] QoQ Cumulative Quarter Result on 30-Jun-2011 [#1]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -73.99%
YoY- 7.28%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,460,865 1,126,742 751,351 374,952 1,348,812 1,044,238 706,641 62.21%
PBT 262,684 200,103 118,440 60,550 224,498 190,564 120,570 67.97%
Tax -63,639 -50,900 -30,114 -16,817 -55,732 -48,683 -32,601 56.12%
NP 199,045 149,203 88,326 43,733 168,766 141,881 87,969 72.26%
-
NP to SH 195,537 146,090 87,506 43,139 165,862 138,977 87,149 71.30%
-
Tax Rate 24.23% 25.44% 25.43% 27.77% 24.83% 25.55% 27.04% -
Total Cost 1,261,820 977,539 663,025 331,219 1,180,046 902,357 618,672 60.75%
-
Net Worth 1,278,210 0 0 0 1,191,313 1,165,787 0 -
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 138,070 61,931 61,780 21,250 99,416 - 43,003 117.48%
Div Payout % 70.61% 42.39% 70.60% 49.26% 59.94% - 49.35% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,278,210 0 0 0 1,191,313 1,165,787 0 -
NOSH 1,685,848 1,687,502 1,683,394 1,673,306 1,682,170 1,686,614 1,686,420 -0.02%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 13.63% 13.24% 11.76% 11.66% 12.51% 13.59% 12.45% -
ROE 15.30% 0.00% 0.00% 0.00% 13.92% 11.92% 0.00% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 86.65 66.77 44.63 22.41 80.18 61.91 41.90 62.24%
EPS 11.60 8.65 5.20 2.57 9.86 8.24 5.17 71.30%
DPS 8.19 3.67 3.67 1.27 5.91 0.00 2.55 117.53%
NAPS 0.7582 0.00 0.00 0.00 0.7082 0.6912 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,673,306
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 86.58 66.78 44.53 22.22 79.94 61.89 41.88 62.21%
EPS 11.59 8.66 5.19 2.56 9.83 8.24 5.17 71.20%
DPS 8.18 3.67 3.66 1.26 5.89 0.00 2.55 117.35%
NAPS 0.7576 0.00 0.00 0.00 0.7061 0.6909 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.02 1.02 1.00 1.26 1.13 0.86 0.87 -
P/RPS 1.18 1.53 2.24 5.62 1.41 1.39 2.08 -31.44%
P/EPS 8.79 11.78 19.24 48.87 11.46 10.44 16.84 -35.14%
EY 11.37 8.49 5.20 2.05 8.73 9.58 5.94 54.10%
DY 8.03 3.60 3.67 1.01 5.23 0.00 2.93 95.71%
P/NAPS 1.35 0.00 0.00 0.00 1.60 1.24 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 28/02/12 25/11/11 24/08/11 30/05/11 25/02/11 25/11/10 -
Price 1.02 1.02 1.02 1.15 1.30 0.88 0.86 -
P/RPS 1.18 1.53 2.29 5.13 1.62 1.42 2.05 -30.78%
P/EPS 8.79 11.78 19.62 44.61 13.18 10.68 16.64 -34.62%
EY 11.37 8.49 5.10 2.24 7.58 9.36 6.01 52.90%
DY 8.03 3.60 3.60 1.10 4.55 0.00 2.97 93.95%
P/NAPS 1.35 0.00 0.00 0.00 1.84 1.27 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