[MEDIAC] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 37.85%
YoY- 26.97%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,413,282 1,279,696 1,137,516 1,161,929 1,121,246 1,120,568 1,437,826 -1.14%
PBT 241,140 227,032 166,733 172,853 128,228 92,344 113,169 65.51%
Tax -65,202 -63,916 -41,359 -46,710 -39,204 -32,844 -49,884 19.52%
NP 175,938 163,116 125,374 126,142 89,024 59,500 63,285 97.59%
-
NP to SH 174,298 160,844 124,449 124,645 90,418 60,924 61,225 100.73%
-
Tax Rate 27.04% 28.15% 24.81% 27.02% 30.57% 35.57% 44.08% -
Total Cost 1,237,344 1,116,580 1,012,142 1,035,786 1,032,222 1,061,068 1,374,541 -6.76%
-
Net Worth 0 0 1,033,858 0 0 0 1,016,502 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 86,007 - 62,213 - 46,842 - 35,728 79.52%
Div Payout % 49.35% - 49.99% - 51.81% - 58.36% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 0 0 1,033,858 0 0 0 1,016,502 -
NOSH 1,686,420 1,683,359 1,686,005 1,682,593 1,684,983 1,672,525 1,677,397 0.35%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.45% 12.75% 11.02% 10.86% 7.94% 5.31% 4.40% -
ROE 0.00% 0.00% 12.04% 0.00% 0.00% 0.00% 6.02% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 83.80 76.02 67.47 69.06 66.54 67.00 85.72 -1.49%
EPS 10.34 9.56 7.38 7.40 5.36 3.64 3.65 100.08%
DPS 5.10 0.00 3.69 0.00 2.78 0.00 2.13 78.88%
NAPS 0.00 0.00 0.6132 0.00 0.00 0.00 0.606 -
Adjusted Per Share Value based on latest NOSH - 1,680,595
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 91.98 83.28 74.03 75.62 72.97 72.93 93.57 -1.13%
EPS 11.34 10.47 8.10 8.11 5.88 3.96 3.98 100.85%
DPS 5.60 0.00 4.05 0.00 3.05 0.00 2.33 79.33%
NAPS 0.00 0.00 0.6728 0.00 0.00 0.00 0.6615 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.87 0.83 0.86 0.54 0.51 0.56 0.52 -
P/RPS 1.04 1.09 1.27 0.78 0.77 0.84 0.61 42.66%
P/EPS 8.42 8.69 11.65 7.29 9.50 15.37 14.25 -29.56%
EY 11.88 11.51 8.58 13.72 10.52 6.50 7.02 41.96%
DY 5.86 0.00 4.29 0.00 5.45 0.00 4.10 26.85%
P/NAPS 0.00 0.00 1.40 0.00 0.00 0.00 0.86 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 25/08/10 26/05/10 25/02/10 25/11/09 26/08/09 26/05/09 -
Price 0.86 0.83 0.77 0.57 0.55 0.53 0.58 -
P/RPS 1.03 1.09 1.14 0.83 0.83 0.79 0.68 31.85%
P/EPS 8.32 8.69 10.43 7.69 10.25 14.55 15.89 -35.01%
EY 12.02 11.51 9.59 13.00 9.76 6.87 6.29 53.93%
DY 5.93 0.00 4.79 0.00 5.05 0.00 3.67 37.65%
P/NAPS 0.00 0.00 1.26 0.00 0.00 0.00 0.96 -

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