[MEDIAC] QoQ 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- 2.75%
YoY- 35.69%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
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 293,551 280,142 287,851 326,302 383,022 385,216 273,444 4.83%
PBT 42,104 23,086 -10,910 37,215 34,695 46,244 48,257 -8.68%
Tax -11,774 -8,211 -6,731 -13,408 -13,455 -14,194 -10,491 7.98%
NP 30,330 14,875 -17,641 23,807 21,240 32,050 37,766 -13.58%
-
NP to SH 30,688 15,231 -17,127 22,104 21,513 31,037 26,079 11.44%
-
Tax Rate 27.96% 35.57% - 36.03% 38.78% 30.69% 21.74% -
Total Cost 263,221 265,267 305,492 302,495 361,782 353,166 235,678 7.63%
-
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 23,458 - 8,395 - 26,243 - 27,448 -9.93%
Div Payout % 76.44% - 0.00% - 121.99% - 105.25% -
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 10.33% 5.31% -6.13% 7.30% 5.55% 8.32% 13.81% -
ROE 0.00% 0.00% -1.68% 2.04% 2.00% 0.00% 4.10% -
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 17.39 16.75 17.14 19.26 22.77 22.73 29.89 -30.28%
EPS 1.82 0.91 -1.02 1.30 1.28 1.83 2.84 -25.64%
DPS 1.39 0.00 0.50 0.00 1.56 0.00 3.00 -40.09%
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 17.40 16.60 17.06 19.34 22.70 22.83 16.21 4.83%
EPS 1.82 0.90 -1.02 1.31 1.28 1.84 1.55 11.28%
DPS 1.39 0.00 0.50 0.00 1.56 0.00 1.63 -10.06%
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 2.93 3.34 3.03 2.65 3.38 3.61 8.40 -50.41%
P/EPS 28.05 61.49 -50.98 39.10 60.21 44.77 88.06 -53.32%
EY 3.57 1.63 -1.96 2.56 1.66 2.23 1.14 113.89%
DY 2.73 0.00 0.96 0.00 2.03 0.00 1.20 72.89%
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 3.16 3.16 3.38 2.65 2.59 3.52 2.71 10.77%
P/EPS 30.25 58.20 -56.86 39.10 46.14 43.67 28.42 4.24%
EY 3.31 1.72 -1.76 2.56 2.17 2.29 3.52 -4.01%
DY 2.53 0.00 0.86 0.00 2.64 0.00 3.70 -22.36%
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