[MEDIAC] QoQ TTM 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- 49.66%
YoY- -21.7%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,282,633 1,207,370 1,167,588 1,142,055 1,157,533 1,247,004 1,352,078 -3.45%
PBT 222,543 204,012 170,340 120,956 92,644 85,235 108,393 61.46%
Tax -54,148 -50,194 -42,426 -41,439 -39,416 -41,097 -47,080 9.76%
NP 168,395 153,818 127,914 79,517 53,228 44,138 61,313 95.99%
-
NP to SH 165,961 151,962 126,982 78,870 52,699 43,524 59,330 98.40%
-
Tax Rate 24.33% 24.60% 24.91% 34.26% 42.55% 48.22% 43.43% -
Total Cost 1,114,238 1,053,552 1,039,674 1,062,538 1,104,305 1,202,866 1,290,765 -9.33%
-
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 82,487 62,877 62,877 31,350 31,350 34,135 34,135 79.97%
Div Payout % 49.70% 41.38% 49.52% 39.75% 59.49% 78.43% 57.53% -
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 13.13% 12.74% 10.96% 6.96% 4.60% 3.54% 4.53% -
ROE 0.00% 0.00% 12.24% 0.00% 0.00% 0.00% 5.83% -
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 75.94 71.72 69.01 67.96 68.59 74.56 80.52 -3.82%
EPS 9.83 9.03 7.51 4.69 3.12 2.60 3.53 97.81%
DPS 4.88 3.72 3.72 1.86 1.86 2.03 2.03 79.35%
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 83.47 78.58 75.99 74.33 75.33 81.16 87.99 -3.45%
EPS 10.80 9.89 8.26 5.13 3.43 2.83 3.86 98.43%
DPS 5.37 4.09 4.09 2.04 2.04 2.22 2.22 80.10%
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 1.15 1.16 1.25 0.79 0.74 0.75 0.65 46.23%
P/EPS 8.85 9.19 11.46 11.51 16.33 21.52 14.72 -28.74%
EY 11.29 10.88 8.73 8.69 6.12 4.65 6.80 40.17%
DY 5.61 4.48 4.33 3.44 3.65 3.63 3.90 27.40%
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 1.13 1.16 1.12 0.84 0.80 0.71 0.72 35.01%
P/EPS 8.75 9.19 10.26 12.15 17.61 20.37 16.41 -34.21%
EY 11.43 10.88 9.75 8.23 5.68 4.91 6.09 52.09%
DY 5.67 4.48 4.83 3.26 3.38 3.83 3.50 37.89%
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