[MEDIAC] QoQ TTM Result on 31-Dec-2008 [#3]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 6.13%
YoY- 123.0%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,157,533 1,247,004 1,352,078 1,367,984 1,326,912 1,245,596 1,132,216 1.48%
PBT 92,644 85,235 108,393 166,411 172,599 169,389 152,048 -28.10%
Tax -39,416 -41,097 -47,080 -51,548 -51,358 -46,490 -40,858 -2.36%
NP 53,228 44,138 61,313 114,863 121,241 122,899 111,190 -38.77%
-
NP to SH 52,699 43,524 59,330 100,733 94,919 86,724 66,999 -14.77%
-
Tax Rate 42.55% 48.22% 43.43% 30.98% 29.76% 27.45% 26.87% -
Total Cost 1,104,305 1,202,866 1,290,765 1,253,121 1,205,671 1,122,697 1,021,026 5.36%
-
Net Worth 0 0 1,017,545 1,083,540 1,074,810 0 635,622 -
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 31,350 34,135 34,135 53,692 53,692 30,135 30,135 2.66%
Div Payout % 59.49% 78.43% 57.53% 53.30% 56.57% 34.75% 44.98% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 0 0 1,017,545 1,083,540 1,074,810 0 635,622 -
NOSH 1,687,647 1,672,525 1,679,117 1,694,621 1,682,283 1,694,411 914,960 50.34%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.60% 3.54% 4.53% 8.40% 9.14% 9.87% 9.82% -
ROE 0.00% 0.00% 5.83% 9.30% 8.83% 0.00% 10.54% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 68.59 74.56 80.52 80.73 78.88 73.51 123.74 -32.49%
EPS 3.12 2.60 3.53 5.94 5.64 5.12 7.32 -43.33%
DPS 1.86 2.03 2.03 3.17 3.19 1.78 3.29 -31.60%
NAPS 0.00 0.00 0.606 0.6394 0.6389 0.00 0.6947 -
Adjusted Per Share Value based on latest NOSH - 1,694,621
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 68.61 73.91 80.14 81.08 78.64 73.82 67.10 1.49%
EPS 3.12 2.58 3.52 5.97 5.63 5.14 3.97 -14.82%
DPS 1.86 2.02 2.02 3.18 3.18 1.79 1.79 2.58%
NAPS 0.00 0.00 0.6031 0.6422 0.637 0.00 0.3767 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.51 0.56 0.52 0.51 0.77 0.82 2.51 -
P/RPS 0.74 0.75 0.65 0.63 0.98 1.12 2.03 -48.93%
P/EPS 16.33 21.52 14.72 8.58 13.65 16.02 34.28 -38.97%
EY 6.12 4.65 6.80 11.66 7.33 6.24 2.92 63.70%
DY 3.65 3.63 3.90 6.21 4.14 2.17 1.31 97.88%
P/NAPS 0.00 0.00 0.86 0.80 1.21 0.00 3.61 -
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 26/08/09 26/05/09 27/02/09 27/11/08 27/08/08 29/05/08 -
Price 0.55 0.53 0.58 0.51 0.59 0.80 0.81 -
P/RPS 0.80 0.71 0.72 0.63 0.75 1.09 0.65 14.83%
P/EPS 17.61 20.37 16.41 8.58 10.46 15.63 11.06 36.31%
EY 5.68 4.91 6.09 11.66 9.56 6.40 9.04 -26.62%
DY 3.38 3.83 3.50 6.21 5.41 2.22 4.07 -11.63%
P/NAPS 0.00 0.00 0.96 0.80 0.92 0.00 1.17 -

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