[MEDIAC] YoY Cumulative 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- -75.12%
YoY- -50.93%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 391,355 374,952 319,924 280,142 385,216 271,836 119,233 21.88%
PBT 65,885 60,550 56,758 23,086 46,244 28,903 20,186 21.77%
Tax -16,054 -16,817 -15,979 -8,211 -14,194 -8,562 -5,466 19.65%
NP 49,831 43,733 40,779 14,875 32,050 20,341 14,720 22.51%
-
NP to SH 48,716 43,139 40,211 15,231 31,037 11,312 14,720 22.05%
-
Tax Rate 24.37% 27.77% 28.15% 35.57% 30.69% 29.62% 27.08% -
Total Cost 341,524 331,219 279,145 265,267 353,166 251,495 104,513 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 - 21,250 - - - - - -
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 3.91% 0.00% 0.00% 0.00% 0.00% 3.74% 4.41% -
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 23.20 22.41 19.01 16.75 22.73 89.97 39.45 -8.46%
EPS 2.89 2.57 2.39 0.91 1.83 1.24 4.87 -8.32%
DPS 0.00 1.27 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 25.47 24.40 20.82 18.23 25.07 17.69 7.76 21.88%
EPS 3.17 2.81 2.62 0.99 2.02 0.74 0.96 22.00%
DPS 0.00 1.38 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8099 0.00 0.00 0.00 0.00 0.1966 0.2173 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 5.09 5.62 4.37 3.34 3.61 3.23 7.10 -5.39%
P/EPS 40.87 48.87 34.75 61.49 44.77 77.72 57.49 -5.52%
EY 2.45 2.05 2.88 1.63 2.23 1.29 1.74 5.86%
DY 0.00 1.01 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 6.68 5.13 4.37 3.16 3.52 2.91 6.77 -0.22%
P/EPS 53.68 44.61 34.75 58.20 43.67 69.98 54.83 -0.35%
EY 1.86 2.24 2.88 1.72 2.29 1.43 1.82 0.36%
DY 0.00 1.10 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