[MEDIAC] QoQ Cumulative 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- 106.78%
YoY- 26.97%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 706,641 319,924 1,137,516 871,447 560,623 280,142 1,437,826 -37.69%
PBT 120,570 56,758 166,733 129,640 64,114 23,086 113,169 4.30%
Tax -32,601 -15,979 -41,359 -35,033 -19,602 -8,211 -49,884 -24.67%
NP 87,969 40,779 125,374 94,607 44,512 14,875 63,285 24.52%
-
NP to SH 87,149 40,211 124,449 93,484 45,209 15,231 61,225 26.51%
-
Tax Rate 27.04% 28.15% 24.81% 27.02% 30.57% 35.57% 44.08% -
Total Cost 618,672 279,145 1,012,142 776,840 516,111 265,267 1,374,541 -41.24%
-
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 43,003 - 62,213 - 23,421 - 35,728 13.13%
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 41.90 19.01 67.47 51.79 33.27 16.75 85.72 -37.92%
EPS 5.17 2.39 7.38 5.55 2.68 0.91 3.65 26.09%
DPS 2.55 0.00 3.69 0.00 1.39 0.00 2.13 12.73%
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 45.99 20.82 74.03 56.71 36.49 18.23 93.57 -37.69%
EPS 5.67 2.62 8.10 6.08 2.94 0.99 3.98 26.58%
DPS 2.80 0.00 4.05 0.00 1.52 0.00 2.33 13.01%
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 2.08 4.37 1.27 1.04 1.53 3.34 0.61 126.37%
P/EPS 16.84 34.75 11.65 9.72 19.01 61.49 14.25 11.76%
EY 5.94 2.88 8.58 10.29 5.26 1.63 7.02 -10.53%
DY 2.93 0.00 4.29 0.00 2.73 0.00 4.10 -20.05%
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 2.05 4.37 1.14 1.10 1.65 3.16 0.68 108.54%
P/EPS 16.64 34.75 10.43 10.26 20.50 58.20 15.89 3.11%
EY 6.01 2.88 9.59 9.75 4.88 1.72 6.29 -2.98%
DY 2.97 0.00 4.79 0.00 2.53 0.00 3.67 -13.14%
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