[MEDIAC] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -75.12%
YoY- -50.93%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,137,516 871,447 560,623 280,142 1,437,826 1,080,595 761,997 30.64%
PBT 166,733 129,640 64,114 23,086 113,169 116,593 80,189 62.97%
Tax -41,359 -35,033 -19,602 -8,211 -49,884 -40,549 -27,419 31.55%
NP 125,374 94,607 44,512 14,875 63,285 76,044 52,770 78.14%
-
NP to SH 124,449 93,484 45,209 15,231 61,225 73,625 52,047 78.90%
-
Tax Rate 24.81% 27.02% 30.57% 35.57% 44.08% 34.78% 34.19% -
Total Cost 1,012,142 776,840 516,111 265,267 1,374,541 1,004,551 709,227 26.78%
-
Net Worth 1,033,858 0 0 0 1,016,502 1,072,953 1,079,177 -2.82%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 62,213 - 23,421 - 35,728 25,842 26,350 77.40%
Div Payout % 49.99% - 51.81% - 58.36% 35.10% 50.63% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,033,858 0 0 0 1,016,502 1,072,953 1,079,177 -2.82%
NOSH 1,686,005 1,682,593 1,684,983 1,672,525 1,677,397 1,678,063 1,689,117 -0.12%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 11.02% 10.86% 7.94% 5.31% 4.40% 7.04% 6.93% -
ROE 12.04% 0.00% 0.00% 0.00% 6.02% 6.86% 4.82% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 67.47 51.79 33.27 16.75 85.72 64.40 45.11 30.81%
EPS 7.38 5.55 2.68 0.91 3.65 4.39 3.08 79.15%
DPS 3.69 0.00 1.39 0.00 2.13 1.54 1.56 77.62%
NAPS 0.6132 0.00 0.00 0.00 0.606 0.6394 0.6389 -2.70%
Adjusted Per Share Value based on latest NOSH - 1,672,525
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 67.42 51.65 33.23 16.60 85.22 64.05 45.16 30.65%
EPS 7.38 5.54 2.68 0.90 3.63 4.36 3.08 79.15%
DPS 3.69 0.00 1.39 0.00 2.12 1.53 1.56 77.62%
NAPS 0.6128 0.00 0.00 0.00 0.6025 0.6359 0.6396 -2.81%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.86 0.54 0.51 0.56 0.52 0.51 0.77 -
P/RPS 1.27 1.04 1.53 3.34 0.61 0.79 1.71 -18.00%
P/EPS 11.65 9.72 19.01 61.49 14.25 11.62 24.99 -39.90%
EY 8.58 10.29 5.26 1.63 7.02 8.60 4.00 66.40%
DY 4.29 0.00 2.73 0.00 4.10 3.02 2.03 64.75%
P/NAPS 1.40 0.00 0.00 0.00 0.86 0.80 1.21 10.22%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 25/11/09 26/08/09 26/05/09 27/02/09 27/11/08 -
Price 0.77 0.57 0.55 0.53 0.58 0.51 0.59 -
P/RPS 1.14 1.10 1.65 3.16 0.68 0.79 1.31 -8.85%
P/EPS 10.43 10.26 20.50 58.20 15.89 11.62 19.15 -33.33%
EY 9.59 9.75 4.88 1.72 6.29 8.60 5.22 50.05%
DY 4.79 0.00 2.53 0.00 3.67 3.02 2.64 48.81%
P/NAPS 1.26 0.00 0.00 0.00 0.96 0.80 0.92 23.34%

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