[MEDIAC] YoY Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 196.82%
YoY- -13.14%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 748,421 751,351 706,641 560,623 761,997 587,861 239,732 20.87%
PBT 113,789 118,440 120,570 64,114 80,189 61,910 41,620 18.23%
Tax -25,376 -30,114 -32,601 -19,602 -27,419 -17,600 -11,275 14.46%
NP 88,413 88,326 87,969 44,512 52,770 44,310 30,345 19.49%
-
NP to SH 86,776 87,506 87,149 45,209 52,047 25,225 30,345 19.11%
-
Tax Rate 22.30% 25.43% 27.04% 30.57% 34.19% 28.43% 27.09% -
Total Cost 660,008 663,025 618,672 516,111 709,227 543,551 209,387 21.06%
-
Net Worth 1,279,017 0 0 0 1,079,177 301,979 349,224 24.12%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 34,609 61,780 43,003 23,421 26,350 2,687 - -
Div Payout % 39.88% 70.60% 49.35% 51.81% 50.63% 10.65% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,279,017 0 0 0 1,079,177 301,979 349,224 24.12%
NOSH 1,688,249 1,683,394 1,686,420 1,684,983 1,689,117 301,979 301,940 33.19%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 11.81% 11.76% 12.45% 7.94% 6.93% 7.54% 12.66% -
ROE 6.78% 0.00% 0.00% 0.00% 4.82% 8.35% 8.69% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 44.33 44.63 41.90 33.27 45.11 194.67 79.40 -9.24%
EPS 5.14 5.20 5.17 2.68 3.08 2.75 10.05 -10.56%
DPS 2.05 3.67 2.55 1.39 1.56 0.89 0.00 -
NAPS 0.7576 0.00 0.00 0.00 0.6389 1.00 1.1566 -6.80%
Adjusted Per Share Value based on latest NOSH - 1,687,647
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 44.36 44.53 41.88 33.23 45.16 34.84 14.21 20.87%
EPS 5.14 5.19 5.17 2.68 3.08 1.50 1.80 19.09%
DPS 2.05 3.66 2.55 1.39 1.56 0.16 0.00 -
NAPS 0.7581 0.00 0.00 0.00 0.6396 0.179 0.207 24.12%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.64 1.00 0.87 0.51 0.77 2.75 2.68 -
P/RPS 3.47 2.24 2.08 1.53 1.71 1.41 3.38 0.43%
P/EPS 30.10 19.24 16.84 19.01 24.99 32.92 26.67 2.03%
EY 3.32 5.20 5.94 5.26 4.00 3.04 3.75 -2.00%
DY 1.34 3.67 2.93 2.73 2.03 0.32 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 1.21 2.75 2.32 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 25/11/11 25/11/10 25/11/09 27/11/08 23/11/07 29/11/06 -
Price 1.12 1.02 0.86 0.55 0.59 2.65 2.58 -
P/RPS 2.37 2.29 2.05 1.65 1.31 1.36 3.25 -5.12%
P/EPS 20.56 19.62 16.64 20.50 19.15 31.72 25.67 -3.62%
EY 4.86 5.10 6.01 4.88 5.22 3.15 3.90 3.73%
DY 1.96 3.60 2.97 2.53 2.64 0.34 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.92 2.65 2.23 -

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