[MEDIAC] YoY Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -0.49%
YoY- -50.93%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,565,420 1,499,808 1,279,696 1,120,568 1,540,864 1,087,344 476,932 21.88%
PBT 263,540 242,200 227,032 92,344 184,976 115,612 80,744 21.77%
Tax -64,216 -67,268 -63,916 -32,844 -56,776 -34,248 -21,864 19.65%
NP 199,324 174,932 163,116 59,500 128,200 81,364 58,880 22.51%
-
NP to SH 194,864 172,556 160,844 60,924 124,148 45,248 58,880 22.05%
-
Tax Rate 24.37% 27.77% 28.15% 35.57% 30.69% 29.62% 27.08% -
Total Cost 1,366,096 1,324,876 1,116,580 1,061,068 1,412,664 1,005,980 418,052 21.79%
-
Net Worth 1,244,505 0 0 0 0 302,135 333,965 24.48%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 85,003 - - - - - -
Div Payout % - 49.26% - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,244,505 0 0 0 0 302,135 333,965 24.48%
NOSH 1,687,236 1,673,306 1,683,359 1,672,525 1,694,411 302,135 302,258 33.15%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 12.73% 11.66% 12.75% 5.31% 8.32% 7.48% 12.35% -
ROE 15.66% 0.00% 0.00% 0.00% 0.00% 14.98% 17.63% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 92.78 89.63 76.02 67.00 90.94 359.89 157.79 -8.46%
EPS 11.56 10.28 9.56 3.64 7.32 4.96 19.48 -8.32%
DPS 0.00 5.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7376 0.00 0.00 0.00 0.00 1.00 1.1049 -6.50%
Adjusted Per Share Value based on latest NOSH - 1,672,525
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 92.78 88.89 75.85 66.41 91.32 64.45 28.27 21.88%
EPS 11.56 10.23 9.53 3.61 7.36 2.68 3.49 22.07%
DPS 0.00 5.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7376 0.00 0.00 0.00 0.00 0.1791 0.1979 24.49%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.18 1.26 0.83 0.56 0.82 2.91 2.80 -
P/RPS 1.27 1.41 1.09 0.84 0.90 0.81 1.77 -5.37%
P/EPS 10.22 12.22 8.69 15.37 11.19 19.43 14.37 -5.51%
EY 9.79 8.18 11.51 6.50 8.94 5.15 6.96 5.84%
DY 0.00 4.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 0.00 0.00 0.00 0.00 2.91 2.53 -7.34%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 24/08/11 25/08/10 26/08/09 27/08/08 23/08/07 28/08/06 -
Price 1.55 1.15 0.83 0.53 0.80 2.62 2.67 -
P/RPS 1.67 1.28 1.09 0.79 0.88 0.73 1.69 -0.19%
P/EPS 13.42 11.15 8.69 14.55 10.92 17.49 13.71 -0.35%
EY 7.45 8.97 11.51 6.87 9.16 5.72 7.30 0.33%
DY 0.00 4.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 0.00 0.00 0.00 0.00 2.62 2.42 -2.33%

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