[MEDIAC] YoY Cumulative Quarter Result on 30-Jun-2010 [#1]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -67.69%
YoY- 164.01%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 399,177 391,355 374,952 319,924 280,142 385,216 271,836 6.60%
PBT 59,661 65,885 60,550 56,758 23,086 46,244 28,903 12.82%
Tax -16,798 -16,054 -16,817 -15,979 -8,211 -14,194 -8,562 11.87%
NP 42,863 49,831 43,733 40,779 14,875 32,050 20,341 13.21%
-
NP to SH 42,117 48,716 43,139 40,211 15,231 31,037 11,312 24.47%
-
Tax Rate 28.16% 24.37% 27.77% 28.15% 35.57% 30.69% 29.62% -
Total Cost 356,314 341,524 331,219 279,145 265,267 353,166 251,495 5.97%
-
Net Worth 629,901 1,244,505 0 0 0 0 302,135 13.01%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - 21,250 - - - - -
Div Payout % - - 49.26% - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 629,901 1,244,505 0 0 0 0 302,135 13.01%
NOSH 1,687,240 1,687,236 1,673,306 1,683,359 1,672,525 1,694,411 302,135 33.16%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 10.74% 12.73% 11.66% 12.75% 5.31% 8.32% 7.48% -
ROE 6.69% 3.91% 0.00% 0.00% 0.00% 0.00% 3.74% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 23.69 23.20 22.41 19.01 16.75 22.73 89.97 -19.92%
EPS 2.50 2.89 2.57 2.39 0.91 1.83 1.24 12.38%
DPS 0.00 0.00 1.27 0.00 0.00 0.00 0.00 -
NAPS 0.3739 0.7376 0.00 0.00 0.00 0.00 1.00 -15.10%
Adjusted Per Share Value based on latest NOSH - 1,683,359
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 23.66 23.20 22.22 18.96 16.60 22.83 16.11 6.60%
EPS 2.50 2.89 2.56 2.38 0.90 1.84 0.67 24.51%
DPS 0.00 0.00 1.26 0.00 0.00 0.00 0.00 -
NAPS 0.3733 0.7376 0.00 0.00 0.00 0.00 0.1791 13.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.15 1.18 1.26 0.83 0.56 0.82 2.91 -
P/RPS 4.78 5.09 5.62 4.37 3.34 3.61 3.23 6.74%
P/EPS 45.28 40.87 48.87 34.75 61.49 44.77 77.72 -8.60%
EY 2.21 2.45 2.05 2.88 1.63 2.23 1.29 9.37%
DY 0.00 0.00 1.01 0.00 0.00 0.00 0.00 -
P/NAPS 3.08 1.60 0.00 0.00 0.00 0.00 2.91 0.94%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 29/08/12 24/08/11 25/08/10 26/08/09 27/08/08 23/08/07 -
Price 1.03 1.55 1.15 0.83 0.53 0.80 2.62 -
P/RPS 4.28 6.68 5.13 4.37 3.16 3.52 2.91 6.63%
P/EPS 40.55 53.68 44.61 34.75 58.20 43.67 69.98 -8.68%
EY 2.47 1.86 2.24 2.88 1.72 2.29 1.43 9.52%
DY 0.00 0.00 1.10 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 2.10 0.00 0.00 0.00 0.00 2.62 0.80%

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