[MEDIAC] YoY Quarter Result on 31-Dec-2009 [#3]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 57.31%
YoY- 118.4%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 376,312 375,513 360,531 310,824 326,302 285,230 120,319 20.90%
PBT 66,900 81,682 73,907 65,527 37,215 43,403 21,607 20.70%
Tax -19,064 -20,791 -17,140 -15,431 -13,408 -13,218 -5,819 21.84%
NP 47,836 60,891 56,767 50,096 23,807 30,185 15,788 20.27%
-
NP to SH 45,561 58,597 54,657 48,275 22,104 16,290 15,788 19.30%
-
Tax Rate 28.50% 25.45% 23.19% 23.55% 36.03% 30.45% 26.93% -
Total Cost 328,476 314,622 303,764 260,728 302,495 255,045 104,531 21.00%
-
Net Worth 603,471 0 1,166,016 0 1,083,540 301,753 339,275 10.06%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 603,471 0 1,166,016 0 1,083,540 301,753 339,275 10.06%
NOSH 1,687,240 1,695,949 1,686,944 1,680,595 1,694,621 301,753 301,873 33.18%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 12.71% 16.22% 15.75% 16.12% 7.30% 10.58% 13.12% -
ROE 7.55% 0.00% 4.69% 0.00% 2.04% 5.40% 4.65% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 22.22 22.14 21.37 18.49 19.26 94.52 39.86 -9.27%
EPS 2.69 3.46 3.24 2.87 1.30 1.77 5.23 -10.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3563 0.00 0.6912 0.00 0.6394 1.00 1.1239 -17.41%
Adjusted Per Share Value based on latest NOSH - 1,680,595
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 24.49 24.44 23.46 20.23 21.24 18.56 7.83 20.91%
EPS 2.97 3.81 3.56 3.14 1.44 1.06 1.03 19.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3927 0.00 0.7589 0.00 0.7052 0.1964 0.2208 10.06%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.12 1.02 0.86 0.54 0.51 2.71 2.53 -
P/RPS 4.71 4.61 4.02 2.92 2.65 2.87 6.35 -4.85%
P/EPS 38.87 29.52 26.54 18.80 39.10 50.20 48.37 -3.57%
EY 2.57 3.39 3.77 5.32 2.56 1.99 2.07 3.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.24 0.00 0.80 2.71 2.25 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 25/02/11 25/02/10 27/02/09 18/02/08 26/02/07 -
Price 1.11 1.02 0.88 0.57 0.51 2.60 2.78 -
P/RPS 4.66 4.61 4.12 3.08 2.65 2.75 6.97 -6.48%
P/EPS 38.52 29.52 27.16 19.84 39.10 48.16 53.15 -5.21%
EY 2.60 3.39 3.68 5.04 2.56 2.08 1.88 5.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.27 0.00 0.80 2.60 2.47 -

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