[MEDIAC] QoQ TTM Result on 31-Mar-2009 [#4]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -41.1%
YoY- -11.45%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,142,055 1,157,533 1,247,004 1,352,078 1,367,984 1,326,912 1,245,596 -5.60%
PBT 120,956 92,644 85,235 108,393 166,411 172,599 169,389 -20.06%
Tax -41,439 -39,416 -41,097 -47,080 -51,548 -51,358 -46,490 -7.36%
NP 79,517 53,228 44,138 61,313 114,863 121,241 122,899 -25.13%
-
NP to SH 78,870 52,699 43,524 59,330 100,733 94,919 86,724 -6.11%
-
Tax Rate 34.26% 42.55% 48.22% 43.43% 30.98% 29.76% 27.45% -
Total Cost 1,062,538 1,104,305 1,202,866 1,290,765 1,253,121 1,205,671 1,122,697 -3.59%
-
Net Worth 0 0 0 1,017,545 1,083,540 1,074,810 0 -
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 31,350 31,350 34,135 34,135 53,692 53,692 30,135 2.66%
Div Payout % 39.75% 59.49% 78.43% 57.53% 53.30% 56.57% 34.75% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 0 0 0 1,017,545 1,083,540 1,074,810 0 -
NOSH 1,680,595 1,687,647 1,672,525 1,679,117 1,694,621 1,682,283 1,694,411 -0.54%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.96% 4.60% 3.54% 4.53% 8.40% 9.14% 9.87% -
ROE 0.00% 0.00% 0.00% 5.83% 9.30% 8.83% 0.00% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 67.96 68.59 74.56 80.52 80.73 78.88 73.51 -5.08%
EPS 4.69 3.12 2.60 3.53 5.94 5.64 5.12 -5.66%
DPS 1.86 1.86 2.03 2.03 3.17 3.19 1.78 2.96%
NAPS 0.00 0.00 0.00 0.606 0.6394 0.6389 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,679,117
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 67.69 68.61 73.91 80.14 81.08 78.64 73.82 -5.60%
EPS 4.67 3.12 2.58 3.52 5.97 5.63 5.14 -6.17%
DPS 1.86 1.86 2.02 2.02 3.18 3.18 1.79 2.58%
NAPS 0.00 0.00 0.00 0.6031 0.6422 0.637 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.54 0.51 0.56 0.52 0.51 0.77 0.82 -
P/RPS 0.79 0.74 0.75 0.65 0.63 0.98 1.12 -20.71%
P/EPS 11.51 16.33 21.52 14.72 8.58 13.65 16.02 -19.73%
EY 8.69 6.12 4.65 6.80 11.66 7.33 6.24 24.63%
DY 3.44 3.65 3.63 3.90 6.21 4.14 2.17 35.84%
P/NAPS 0.00 0.00 0.00 0.86 0.80 1.21 0.00 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 26/08/09 26/05/09 27/02/09 27/11/08 27/08/08 -
Price 0.57 0.55 0.53 0.58 0.51 0.59 0.80 -
P/RPS 0.84 0.80 0.71 0.72 0.63 0.75 1.09 -15.90%
P/EPS 12.15 17.61 20.37 16.41 8.58 10.46 15.63 -15.41%
EY 8.23 5.68 4.91 6.09 11.66 9.56 6.40 18.19%
DY 3.26 3.38 3.83 3.50 6.21 5.41 2.22 29.10%
P/NAPS 0.00 0.00 0.00 0.96 0.80 0.92 0.00 -

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