[MEDIAC] QoQ 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- 57.31%
YoY- 118.4%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
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 368,814 319,924 283,071 310,824 293,551 280,142 287,851 17.94%
PBT 60,635 56,758 39,623 65,527 42,104 23,086 -10,910 -
Tax -15,728 -15,979 -7,010 -15,431 -11,774 -8,211 -6,731 75.99%
NP 44,907 40,779 32,613 50,096 30,330 14,875 -17,641 -
-
NP to SH 44,687 40,211 32,788 48,275 30,688 15,231 -17,127 -
-
Tax Rate 25.94% 28.15% 17.69% 23.55% 27.96% 35.57% - -
Total Cost 323,907 279,145 250,458 260,728 263,221 265,267 305,492 3.97%
-
Net Worth 0 0 1,037,422 0 0 0 1,017,545 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 43,068 - 39,419 - 23,458 - 8,395 197.16%
Div Payout % 96.38% - 120.22% - 76.44% - 0.00% -
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 1,037,422 0 0 0 1,017,545 -
NOSH 1,688,945 1,683,359 1,691,818 1,680,595 1,687,647 1,672,525 1,679,117 0.38%
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 12.18% 12.75% 11.52% 16.12% 10.33% 5.31% -6.13% -
ROE 0.00% 0.00% 3.16% 0.00% 0.00% 0.00% -1.68% -
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 21.84 19.01 16.73 18.49 17.39 16.75 17.14 17.51%
EPS 2.65 2.39 1.94 2.87 1.82 0.91 -1.02 -
DPS 2.55 0.00 2.33 0.00 1.39 0.00 0.50 195.99%
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 24.00 20.82 18.42 20.23 19.10 18.23 18.73 17.95%
EPS 2.91 2.62 2.13 3.14 2.00 0.99 -1.11 -
DPS 2.80 0.00 2.57 0.00 1.53 0.00 0.55 195.64%
NAPS 0.00 0.00 0.6752 0.00 0.00 0.00 0.6622 -
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 3.98 4.37 5.14 2.92 2.93 3.34 3.03 19.91%
P/EPS 32.88 34.75 44.37 18.80 28.05 61.49 -50.98 -
EY 3.04 2.88 2.25 5.32 3.57 1.63 -1.96 -
DY 2.93 0.00 2.71 0.00 2.73 0.00 0.96 110.26%
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 3.94 4.37 4.60 3.08 3.16 3.16 3.38 10.75%
P/EPS 32.50 34.75 39.73 19.84 30.25 58.20 -56.86 -
EY 3.08 2.88 2.52 5.04 3.31 1.72 -1.76 -
DY 2.97 0.00 3.03 0.00 2.53 0.00 0.86 128.30%
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