[MEDIAC] QoQ Cumulative Quarter Result on 30-Sep-2010 [#2]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 116.73%
YoY- 92.77%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 374,952 1,348,812 1,044,238 706,641 319,924 1,137,516 871,447 -43.09%
PBT 60,550 224,498 190,564 120,570 56,758 166,733 129,640 -39.88%
Tax -16,817 -55,732 -48,683 -32,601 -15,979 -41,359 -35,033 -38.77%
NP 43,733 168,766 141,881 87,969 40,779 125,374 94,607 -40.29%
-
NP to SH 43,139 165,862 138,977 87,149 40,211 124,449 93,484 -40.36%
-
Tax Rate 27.77% 24.83% 25.55% 27.04% 28.15% 24.81% 27.02% -
Total Cost 331,219 1,180,046 902,357 618,672 279,145 1,012,142 776,840 -43.43%
-
Net Worth 0 1,191,313 1,165,787 0 0 1,033,858 0 -
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 21,250 99,416 - 43,003 - 62,213 - -
Div Payout % 49.26% 59.94% - 49.35% - 49.99% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 0 1,191,313 1,165,787 0 0 1,033,858 0 -
NOSH 1,673,306 1,682,170 1,686,614 1,686,420 1,683,359 1,686,005 1,682,593 -0.36%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 11.66% 12.51% 13.59% 12.45% 12.75% 11.02% 10.86% -
ROE 0.00% 13.92% 11.92% 0.00% 0.00% 12.04% 0.00% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 22.41 80.18 61.91 41.90 19.01 67.47 51.79 -42.87%
EPS 2.57 9.86 8.24 5.17 2.39 7.38 5.55 -40.23%
DPS 1.27 5.91 0.00 2.55 0.00 3.69 0.00 -
NAPS 0.00 0.7082 0.6912 0.00 0.00 0.6132 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,688,945
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 22.22 79.94 61.89 41.88 18.96 67.42 51.65 -43.10%
EPS 2.56 9.83 8.24 5.17 2.38 7.38 5.54 -40.31%
DPS 1.26 5.89 0.00 2.55 0.00 3.69 0.00 -
NAPS 0.00 0.7061 0.6909 0.00 0.00 0.6128 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.26 1.13 0.86 0.87 0.83 0.86 0.54 -
P/RPS 5.62 1.41 1.39 2.08 4.37 1.27 1.04 208.89%
P/EPS 48.87 11.46 10.44 16.84 34.75 11.65 9.72 194.35%
EY 2.05 8.73 9.58 5.94 2.88 8.58 10.29 -65.98%
DY 1.01 5.23 0.00 2.93 0.00 4.29 0.00 -
P/NAPS 0.00 1.60 1.24 0.00 0.00 1.40 0.00 -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 30/05/11 25/02/11 25/11/10 25/08/10 26/05/10 25/02/10 -
Price 1.15 1.30 0.88 0.86 0.83 0.77 0.57 -
P/RPS 5.13 1.62 1.42 2.05 4.37 1.14 1.10 179.92%
P/EPS 44.61 13.18 10.68 16.64 34.75 10.43 10.26 167.11%
EY 2.24 7.58 9.36 6.01 2.88 9.59 9.75 -62.58%
DY 1.10 4.55 0.00 2.97 0.00 4.79 0.00 -
P/NAPS 0.00 1.84 1.27 0.00 0.00 1.26 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