[MEDIAC] QoQ Annualized Quarter 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- -5.69%
YoY- 76.41%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,121,246 1,120,568 1,437,826 1,440,793 1,523,994 1,540,864 1,197,000 -4.26%
PBT 128,228 92,344 113,169 155,457 160,378 184,976 159,575 -13.55%
Tax -39,204 -32,844 -49,884 -54,065 -54,838 -56,776 -43,062 -6.06%
NP 89,024 59,500 63,285 101,392 105,540 128,200 116,513 -16.40%
-
NP to SH 90,418 60,924 61,225 98,166 104,094 124,148 69,969 18.62%
-
Tax Rate 30.57% 35.57% 44.08% 34.78% 34.19% 30.69% 26.99% -
Total Cost 1,032,222 1,061,068 1,374,541 1,339,401 1,418,454 1,412,664 1,080,487 -2.99%
-
Net Worth 0 0 1,016,502 1,072,953 1,079,177 0 635,474 -
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 46,842 - 35,728 34,456 52,700 - 35,217 20.92%
Div Payout % 51.81% - 58.36% 35.10% 50.63% - 50.33% -
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 1,016,502 1,072,953 1,079,177 0 635,474 -
NOSH 1,684,983 1,672,525 1,677,397 1,678,063 1,689,117 1,694,411 914,747 50.21%
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 7.94% 5.31% 4.40% 7.04% 6.93% 8.32% 9.73% -
ROE 0.00% 0.00% 6.02% 9.15% 9.65% 0.00% 11.01% -
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 66.54 67.00 85.72 85.86 90.22 90.94 130.86 -36.26%
EPS 5.36 3.64 3.65 5.85 6.16 7.32 7.66 -21.16%
DPS 2.78 0.00 2.13 2.05 3.12 0.00 3.85 -19.49%
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 72.97 72.93 93.57 93.77 99.18 100.28 77.90 -4.26%
EPS 5.88 3.96 3.98 6.39 6.77 8.08 4.55 18.62%
DPS 3.05 0.00 2.33 2.24 3.43 0.00 2.29 21.03%
NAPS 0.00 0.00 0.6615 0.6983 0.7023 0.00 0.4136 -
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 0.77 0.84 0.61 0.59 0.85 0.90 1.92 -45.58%
P/EPS 9.50 15.37 14.25 8.72 12.49 11.19 32.81 -56.20%
EY 10.52 6.50 7.02 11.47 8.00 8.94 3.05 128.11%
DY 5.45 0.00 4.10 4.03 4.05 0.00 1.53 133.06%
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 0.83 0.79 0.68 0.59 0.65 0.88 0.62 21.44%
P/EPS 10.25 14.55 15.89 8.72 9.57 10.92 10.59 -2.15%
EY 9.76 6.87 6.29 11.47 10.45 9.16 9.44 2.24%
DY 5.05 0.00 3.67 4.03 5.29 0.00 4.75 4.16%
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