[MEDIAC] QoQ Quarter Result on 30-Sep-2008 [#2]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -30.69%
YoY- 61.53%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 280,142 287,851 326,302 383,022 385,216 273,444 285,230 -1.19%
PBT 23,086 -10,910 37,215 34,695 46,244 48,257 43,403 -34.37%
Tax -8,211 -6,731 -13,408 -13,455 -14,194 -10,491 -13,218 -27.21%
NP 14,875 -17,641 23,807 21,240 32,050 37,766 30,185 -37.63%
-
NP to SH 15,231 -17,127 22,104 21,513 31,037 26,079 16,290 -4.38%
-
Tax Rate 35.57% - 36.03% 38.78% 30.69% 21.74% 30.45% -
Total Cost 265,267 305,492 302,495 361,782 353,166 235,678 255,045 2.65%
-
Net Worth 0 1,017,545 1,083,540 1,074,810 0 635,622 301,753 -
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 8,395 - 26,243 - 27,448 - -
Div Payout % - 0.00% - 121.99% - 105.25% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 0 1,017,545 1,083,540 1,074,810 0 635,622 301,753 -
NOSH 1,672,525 1,679,117 1,694,621 1,682,283 1,694,411 914,960 301,753 213.52%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.31% -6.13% 7.30% 5.55% 8.32% 13.81% 10.58% -
ROE 0.00% -1.68% 2.04% 2.00% 0.00% 4.10% 5.40% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 16.75 17.14 19.26 22.77 22.73 29.89 94.52 -68.48%
EPS 0.91 -1.02 1.30 1.28 1.83 2.84 1.77 -35.84%
DPS 0.00 0.50 0.00 1.56 0.00 3.00 0.00 -
NAPS 0.00 0.606 0.6394 0.6389 0.00 0.6947 1.00 -
Adjusted Per Share Value based on latest NOSH - 1,682,283
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 16.60 17.06 19.34 22.70 22.83 16.21 16.91 -1.22%
EPS 0.90 -1.02 1.31 1.28 1.84 1.55 0.97 -4.87%
DPS 0.00 0.50 0.00 1.56 0.00 1.63 0.00 -
NAPS 0.00 0.6031 0.6422 0.637 0.00 0.3767 0.1788 -
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.56 0.52 0.51 0.77 0.82 2.51 2.71 -
P/RPS 3.34 3.03 2.65 3.38 3.61 8.40 2.87 10.64%
P/EPS 61.49 -50.98 39.10 60.21 44.77 88.06 50.20 14.49%
EY 1.63 -1.96 2.56 1.66 2.23 1.14 1.99 -12.46%
DY 0.00 0.96 0.00 2.03 0.00 1.20 0.00 -
P/NAPS 0.00 0.86 0.80 1.21 0.00 3.61 2.71 -
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 26/05/09 27/02/09 27/11/08 27/08/08 29/05/08 18/02/08 -
Price 0.53 0.58 0.51 0.59 0.80 0.81 2.60 -
P/RPS 3.16 3.38 2.65 2.59 3.52 2.71 2.75 9.71%
P/EPS 58.20 -56.86 39.10 46.14 43.67 28.42 48.16 13.46%
EY 1.72 -1.76 2.56 2.17 2.29 3.52 2.08 -11.91%
DY 0.00 0.86 0.00 2.64 0.00 3.70 0.00 -
P/NAPS 0.00 0.96 0.80 0.92 0.00 1.17 2.60 -

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