[MEDIAC] YoY Cumulative Quarter Result on 30-Jun-2008 [#1]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -55.64%
YoY- 174.37%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 374,952 319,924 280,142 385,216 271,836 119,233 122,950 20.41%
PBT 60,550 56,758 23,086 46,244 28,903 20,186 22,439 17.98%
Tax -16,817 -15,979 -8,211 -14,194 -8,562 -5,466 -4,024 26.90%
NP 43,733 40,779 14,875 32,050 20,341 14,720 18,415 15.49%
-
NP to SH 43,139 40,211 15,231 31,037 11,312 14,720 18,415 15.23%
-
Tax Rate 27.77% 28.15% 35.57% 30.69% 29.62% 27.08% 17.93% -
Total Cost 331,219 279,145 265,267 353,166 251,495 104,513 104,535 21.18%
-
Net Worth 0 0 0 0 302,135 333,965 262,640 -
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 21,250 - - - - - - -
Div Payout % 49.26% - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 0 0 0 0 302,135 333,965 262,640 -
NOSH 1,673,306 1,683,359 1,672,525 1,694,411 302,135 302,258 301,885 33.01%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 11.66% 12.75% 5.31% 8.32% 7.48% 12.35% 14.98% -
ROE 0.00% 0.00% 0.00% 0.00% 3.74% 4.41% 7.01% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 22.41 19.01 16.75 22.73 89.97 39.45 40.73 -9.47%
EPS 2.57 2.39 0.91 1.83 1.24 4.87 6.10 -13.41%
DPS 1.27 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.00 1.00 1.1049 0.87 -
Adjusted Per Share Value based on latest NOSH - 1,694,411
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 22.22 18.96 16.60 22.83 16.11 7.07 7.29 20.40%
EPS 2.56 2.38 0.90 1.84 0.67 0.87 1.09 15.28%
DPS 1.26 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.00 0.1791 0.1979 0.1557 -
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.26 0.83 0.56 0.82 2.91 2.80 2.93 -
P/RPS 5.62 4.37 3.34 3.61 3.23 7.10 7.19 -4.02%
P/EPS 48.87 34.75 61.49 44.77 77.72 57.49 48.03 0.28%
EY 2.05 2.88 1.63 2.23 1.29 1.74 2.08 -0.24%
DY 1.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 2.91 2.53 3.37 -
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 24/08/11 25/08/10 26/08/09 27/08/08 23/08/07 28/08/06 26/08/05 -
Price 1.15 0.83 0.53 0.80 2.62 2.67 3.26 -
P/RPS 5.13 4.37 3.16 3.52 2.91 6.77 8.00 -7.13%
P/EPS 44.61 34.75 58.20 43.67 69.98 54.83 53.44 -2.96%
EY 2.24 2.88 1.72 2.29 1.43 1.82 1.87 3.05%
DY 1.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 2.62 2.42 3.75 -

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