[MEDIAC] QoQ 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- 11.13%
YoY- 45.62%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 374,952 324,948 360,531 368,814 319,924 283,071 310,824 13.35%
PBT 60,550 37,653 73,907 60,635 56,758 39,623 65,527 -5.14%
Tax -16,817 -7,999 -17,140 -15,728 -15,979 -7,010 -15,431 5.91%
NP 43,733 29,654 56,767 44,907 40,779 32,613 50,096 -8.68%
-
NP to SH 43,139 29,597 54,657 44,687 40,211 32,788 48,275 -7.24%
-
Tax Rate 27.77% 21.24% 23.19% 25.94% 28.15% 17.69% 23.55% -
Total Cost 331,219 295,294 303,764 323,907 279,145 250,458 260,728 17.34%
-
Net Worth 0 1,197,748 1,166,016 0 0 1,037,422 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 58,855 - 43,068 - 39,419 - -
Div Payout % 49.26% 198.86% - 96.38% - 120.22% - -
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 1,197,748 1,166,016 0 0 1,037,422 0 -
NOSH 1,673,306 1,691,257 1,686,944 1,688,945 1,683,359 1,691,818 1,680,595 -0.29%
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% 9.13% 15.75% 12.18% 12.75% 11.52% 16.12% -
ROE 0.00% 2.47% 4.69% 0.00% 0.00% 3.16% 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 19.21 21.37 21.84 19.01 16.73 18.49 13.71%
EPS 2.57 1.75 3.24 2.65 2.39 1.94 2.87 -7.11%
DPS 1.27 3.48 0.00 2.55 0.00 2.33 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 19.26 21.37 21.86 18.96 16.78 18.42 13.35%
EPS 2.56 1.75 3.24 2.65 2.38 1.94 2.86 -7.14%
DPS 1.26 3.49 0.00 2.55 0.00 2.34 0.00 -
NAPS 0.00 0.7099 0.6911 0.00 0.00 0.6149 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 5.88 4.02 3.98 4.37 5.14 2.92 54.91%
P/EPS 48.87 64.57 26.54 32.88 34.75 44.37 18.80 89.38%
EY 2.05 1.55 3.77 3.04 2.88 2.25 5.32 -47.13%
DY 1.01 3.08 0.00 2.93 0.00 2.71 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 6.77 4.12 3.94 4.37 4.60 3.08 40.64%
P/EPS 44.61 74.29 27.16 32.50 34.75 39.73 19.84 71.88%
EY 2.24 1.35 3.68 3.08 2.88 2.52 5.04 -41.84%
DY 1.10 2.68 0.00 2.97 0.00 3.03 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