[MEDIAC] QoQ TTM 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- 9.45%
YoY- 112.49%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,247,004 1,352,078 1,367,984 1,326,912 1,245,596 1,132,216 1,090,238 9.37%
PBT 85,235 108,393 166,411 172,599 169,389 152,048 119,191 -20.04%
Tax -41,097 -47,080 -51,548 -51,358 -46,490 -40,858 -34,535 12.30%
NP 44,138 61,313 114,863 121,241 122,899 111,190 84,656 -35.24%
-
NP to SH 43,524 59,330 100,733 94,919 86,724 66,999 45,171 -2.44%
-
Tax Rate 48.22% 43.43% 30.98% 29.76% 27.45% 26.87% 28.97% -
Total Cost 1,202,866 1,290,765 1,253,121 1,205,671 1,122,697 1,021,026 1,005,582 12.69%
-
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 34,135 34,135 53,692 53,692 30,135 30,135 2,686 445.42%
Div Payout % 78.43% 57.53% 53.30% 56.57% 34.75% 44.98% 5.95% -
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 3.54% 4.53% 8.40% 9.14% 9.87% 9.82% 7.76% -
ROE 0.00% 5.83% 9.30% 8.83% 0.00% 10.54% 14.97% -
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 74.56 80.52 80.73 78.88 73.51 123.74 361.30 -65.11%
EPS 2.60 3.53 5.94 5.64 5.12 7.32 14.97 -68.90%
DPS 2.03 2.03 3.17 3.19 1.78 3.29 0.89 73.36%
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 73.91 80.14 81.08 78.64 73.82 67.10 64.62 9.37%
EPS 2.58 3.52 5.97 5.63 5.14 3.97 2.68 -2.50%
DPS 2.02 2.02 3.18 3.18 1.79 1.79 0.16 443.03%
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 0.75 0.65 0.63 0.98 1.12 2.03 0.75 0.00%
P/EPS 21.52 14.72 8.58 13.65 16.02 34.28 18.10 12.24%
EY 4.65 6.80 11.66 7.33 6.24 2.92 5.52 -10.81%
DY 3.63 3.90 6.21 4.14 2.17 1.31 0.33 395.33%
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 0.71 0.72 0.63 0.75 1.09 0.65 0.72 -0.92%
P/EPS 20.37 16.41 8.58 10.46 15.63 11.06 17.37 11.21%
EY 4.91 6.09 11.66 9.56 6.40 9.04 5.76 -10.10%
DY 3.83 3.50 6.21 5.41 2.22 4.07 0.34 403.25%
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