[MEDIAC] YoY 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- -32.08%
YoY- 291.44%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 340,574 321,043 324,948 283,071 287,851 273,444 231,466 6.64%
PBT 56,673 60,258 37,653 39,623 -10,910 48,257 15,400 24.22%
Tax -14,212 -12,148 -7,999 -7,010 -6,731 -10,491 -4,168 22.66%
NP 42,461 48,110 29,654 32,613 -17,641 37,766 11,232 24.78%
-
NP to SH 42,424 47,751 29,597 32,788 -17,127 26,079 4,251 46.67%
-
Tax Rate 25.08% 20.16% 21.24% 17.69% - 21.74% 27.06% -
Total Cost 298,113 272,933 295,294 250,458 305,492 235,678 220,234 5.17%
-
Net Worth 641,599 1,285,515 1,197,748 1,037,422 1,017,545 635,622 301,952 13.37%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 52,396 75,957 58,855 39,419 8,395 27,448 - -
Div Payout % 123.51% 159.07% 198.86% 120.22% 0.00% 105.25% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 641,599 1,285,515 1,197,748 1,037,422 1,017,545 635,622 301,952 13.37%
NOSH 1,687,240 1,695,483 1,691,257 1,691,818 1,679,117 914,960 301,952 33.17%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 12.47% 14.99% 9.13% 11.52% -6.13% 13.81% 4.85% -
ROE 6.61% 3.71% 2.47% 3.16% -1.68% 4.10% 1.41% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 20.15 18.94 19.21 16.73 17.14 29.89 76.66 -19.94%
EPS 2.51 2.82 1.75 1.94 -1.02 2.84 0.47 32.17%
DPS 3.10 4.48 3.48 2.33 0.50 3.00 0.00 -
NAPS 0.3796 0.7582 0.7082 0.6132 0.606 0.6947 1.00 -14.89%
Adjusted Per Share Value based on latest NOSH - 1,691,818
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 20.19 19.03 19.26 16.78 17.06 16.21 13.72 6.64%
EPS 2.51 2.83 1.75 1.94 -1.02 1.55 0.25 46.82%
DPS 3.11 4.50 3.49 2.34 0.50 1.63 0.00 -
NAPS 0.3803 0.7619 0.7099 0.6149 0.6031 0.3767 0.179 13.36%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.18 1.02 1.13 0.86 0.52 2.51 2.80 -
P/RPS 5.55 5.39 5.88 5.14 3.03 8.40 3.65 7.22%
P/EPS 45.04 36.22 64.57 44.37 -50.98 88.06 198.89 -21.90%
EY 2.22 2.76 1.55 2.25 -1.96 1.14 0.50 28.17%
DY 2.81 4.39 3.08 2.71 0.96 1.20 0.00 -
P/NAPS 2.94 1.35 1.60 1.40 0.86 3.61 2.80 0.81%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 30/05/12 30/05/11 26/05/10 26/05/09 29/05/08 23/05/07 -
Price 1.30 1.02 1.30 0.77 0.58 0.81 2.88 -
P/RPS 6.11 5.39 6.77 4.60 3.38 2.71 3.76 8.42%
P/EPS 49.62 36.22 74.29 39.73 -56.86 28.42 204.57 -21.01%
EY 2.02 2.76 1.35 2.52 -1.76 3.52 0.49 26.59%
DY 2.55 4.39 2.68 3.03 0.86 3.70 0.00 -
P/NAPS 3.24 1.35 1.84 1.26 0.96 1.17 2.88 1.98%

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