[MEDIAC] QoQ 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- 188.93%
YoY- -50.93%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 283,071 310,824 293,551 280,142 287,851 326,302 383,022 -18.27%
PBT 39,623 65,527 42,104 23,086 -10,910 37,215 34,695 9.26%
Tax -7,010 -15,431 -11,774 -8,211 -6,731 -13,408 -13,455 -35.27%
NP 32,613 50,096 30,330 14,875 -17,641 23,807 21,240 33.12%
-
NP to SH 32,788 48,275 30,688 15,231 -17,127 22,104 21,513 32.47%
-
Tax Rate 17.69% 23.55% 27.96% 35.57% - 36.03% 38.78% -
Total Cost 250,458 260,728 263,221 265,267 305,492 302,495 361,782 -21.76%
-
Net Worth 1,037,422 0 0 0 1,017,545 1,083,540 1,074,810 -2.33%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 39,419 - 23,458 - 8,395 - 26,243 31.19%
Div Payout % 120.22% - 76.44% - 0.00% - 121.99% -
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 1,037,422 0 0 0 1,017,545 1,083,540 1,074,810 -2.33%
NOSH 1,691,818 1,680,595 1,687,647 1,672,525 1,679,117 1,694,621 1,682,283 0.37%
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 11.52% 16.12% 10.33% 5.31% -6.13% 7.30% 5.55% -
ROE 3.16% 0.00% 0.00% 0.00% -1.68% 2.04% 2.00% -
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 16.73 18.49 17.39 16.75 17.14 19.26 22.77 -18.59%
EPS 1.94 2.87 1.82 0.91 -1.02 1.30 1.28 31.97%
DPS 2.33 0.00 1.39 0.00 0.50 0.00 1.56 30.69%
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 16.78 18.42 17.40 16.60 17.06 19.34 22.70 -18.26%
EPS 1.94 2.86 1.82 0.90 -1.02 1.31 1.28 31.97%
DPS 2.34 0.00 1.39 0.00 0.50 0.00 1.56 31.06%
NAPS 0.6149 0.00 0.00 0.00 0.6031 0.6422 0.637 -2.32%
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 5.14 2.92 2.93 3.34 3.03 2.65 3.38 32.27%
P/EPS 44.37 18.80 28.05 61.49 -50.98 39.10 60.21 -18.42%
EY 2.25 5.32 3.57 1.63 -1.96 2.56 1.66 22.49%
DY 2.71 0.00 2.73 0.00 0.96 0.00 2.03 21.26%
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 4.60 3.08 3.16 3.16 3.38 2.65 2.59 46.70%
P/EPS 39.73 19.84 30.25 58.20 -56.86 39.10 46.14 -9.49%
EY 2.52 5.04 3.31 1.72 -1.76 2.56 2.17 10.49%
DY 3.03 0.00 2.53 0.00 0.86 0.00 2.64 9.62%
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