[MEDIAC] QoQ Cumulative 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- 41.46%
YoY- 76.41%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 560,623 280,142 1,437,826 1,080,595 761,997 385,216 1,197,000 -39.66%
PBT 64,114 23,086 113,169 116,593 80,189 46,244 159,575 -45.52%
Tax -19,602 -8,211 -49,884 -40,549 -27,419 -14,194 -43,062 -40.79%
NP 44,512 14,875 63,285 76,044 52,770 32,050 116,513 -47.31%
-
NP to SH 45,209 15,231 61,225 73,625 52,047 31,037 69,969 -25.24%
-
Tax Rate 30.57% 35.57% 44.08% 34.78% 34.19% 30.69% 26.99% -
Total Cost 516,111 265,267 1,374,541 1,004,551 709,227 353,166 1,080,487 -38.86%
-
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 23,421 - 35,728 25,842 26,350 - 35,217 -23.79%
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% 6.86% 4.82% 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 33.27 16.75 85.72 64.40 45.11 22.73 130.86 -59.83%
EPS 2.68 0.91 3.65 4.39 3.08 1.83 7.66 -50.31%
DPS 1.39 0.00 2.13 1.54 1.56 0.00 3.85 -49.26%
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 36.49 18.23 93.57 70.33 49.59 25.07 77.90 -39.65%
EPS 2.94 0.99 3.98 4.79 3.39 2.02 4.55 -25.23%
DPS 1.52 0.00 2.33 1.68 1.71 0.00 2.29 -23.88%
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 1.53 3.34 0.61 0.79 1.71 3.61 1.92 -14.03%
P/EPS 19.01 61.49 14.25 11.62 24.99 44.77 32.81 -30.47%
EY 5.26 1.63 7.02 8.60 4.00 2.23 3.05 43.76%
DY 2.73 0.00 4.10 3.02 2.03 0.00 1.53 47.05%
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 1.65 3.16 0.68 0.79 1.31 3.52 0.62 91.92%
P/EPS 20.50 58.20 15.89 11.62 19.15 43.67 10.59 55.26%
EY 4.88 1.72 6.29 8.60 5.22 2.29 9.44 -35.56%
DY 2.53 0.00 3.67 3.02 2.64 0.00 4.75 -34.26%
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