[MEDIAC] QoQ Cumulative 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- 33.12%
YoY- 103.27%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,044,238 706,641 319,924 1,137,516 871,447 560,623 280,142 139.83%
PBT 190,564 120,570 56,758 166,733 129,640 64,114 23,086 306.87%
Tax -48,683 -32,601 -15,979 -41,359 -35,033 -19,602 -8,211 226.52%
NP 141,881 87,969 40,779 125,374 94,607 44,512 14,875 347.91%
-
NP to SH 138,977 87,149 40,211 124,449 93,484 45,209 15,231 334.90%
-
Tax Rate 25.55% 27.04% 28.15% 24.81% 27.02% 30.57% 35.57% -
Total Cost 902,357 618,672 279,145 1,012,142 776,840 516,111 265,267 125.68%
-
Net Worth 1,165,787 0 0 1,033,858 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 - 43,003 - 62,213 - 23,421 - -
Div Payout % - 49.35% - 49.99% - 51.81% - -
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 1,165,787 0 0 1,033,858 0 0 0 -
NOSH 1,686,614 1,686,420 1,683,359 1,686,005 1,682,593 1,684,983 1,672,525 0.55%
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 13.59% 12.45% 12.75% 11.02% 10.86% 7.94% 5.31% -
ROE 11.92% 0.00% 0.00% 12.04% 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 61.91 41.90 19.01 67.47 51.79 33.27 16.75 138.48%
EPS 8.24 5.17 2.39 7.38 5.55 2.68 0.91 332.69%
DPS 0.00 2.55 0.00 3.69 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 61.89 41.88 18.96 67.42 51.65 33.23 16.60 139.86%
EPS 8.24 5.17 2.38 7.38 5.54 2.68 0.90 335.88%
DPS 0.00 2.55 0.00 3.69 0.00 1.39 0.00 -
NAPS 0.6909 0.00 0.00 0.6128 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 1.39 2.08 4.37 1.27 1.04 1.53 3.34 -44.16%
P/EPS 10.44 16.84 34.75 11.65 9.72 19.01 61.49 -69.23%
EY 9.58 5.94 2.88 8.58 10.29 5.26 1.63 224.62%
DY 0.00 2.93 0.00 4.29 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 1.42 2.05 4.37 1.14 1.10 1.65 3.16 -41.24%
P/EPS 10.68 16.64 34.75 10.43 10.26 20.50 58.20 -67.60%
EY 9.36 6.01 2.88 9.59 9.75 4.88 1.72 208.43%
DY 0.00 2.97 0.00 4.79 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