[MEDIAC] YoY Quarter Result on 31-Mar-2009 [#4]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -177.48%
YoY- -165.67%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 321,043 324,948 283,071 287,851 273,444 231,466 114,416 18.74%
PBT 60,258 37,653 39,623 -10,910 48,257 15,400 16,228 24.41%
Tax -12,148 -7,999 -7,010 -6,731 -10,491 -4,168 -4,379 18.51%
NP 48,110 29,654 32,613 -17,641 37,766 11,232 11,849 26.27%
-
NP to SH 47,751 29,597 32,788 -17,127 26,079 4,251 11,849 26.12%
-
Tax Rate 20.16% 21.24% 17.69% - 21.74% 27.06% 26.98% -
Total Cost 272,933 295,294 250,458 305,492 235,678 220,234 102,567 17.70%
-
Net Worth 1,285,515 1,197,748 1,037,422 1,017,545 635,622 301,952 319,036 26.11%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 75,957 58,855 39,419 8,395 27,448 - - -
Div Payout % 159.07% 198.86% 120.22% 0.00% 105.25% - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,285,515 1,197,748 1,037,422 1,017,545 635,622 301,952 319,036 26.11%
NOSH 1,695,483 1,691,257 1,691,818 1,679,117 914,960 301,952 302,061 33.27%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 14.99% 9.13% 11.52% -6.13% 13.81% 4.85% 10.36% -
ROE 3.71% 2.47% 3.16% -1.68% 4.10% 1.41% 3.71% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 18.94 19.21 16.73 17.14 29.89 76.66 37.88 -10.90%
EPS 2.82 1.75 1.94 -1.02 2.84 0.47 3.92 -5.33%
DPS 4.48 3.48 2.33 0.50 3.00 0.00 0.00 -
NAPS 0.7582 0.7082 0.6132 0.606 0.6947 1.00 1.0562 -5.37%
Adjusted Per Share Value based on latest NOSH - 1,679,117
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 20.89 21.15 18.42 18.73 17.80 15.06 7.45 18.73%
EPS 3.11 1.93 2.13 -1.11 1.70 0.28 0.77 26.16%
DPS 4.94 3.83 2.57 0.55 1.79 0.00 0.00 -
NAPS 0.8366 0.7795 0.6752 0.6622 0.4137 0.1965 0.2076 26.12%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.02 1.13 0.86 0.52 2.51 2.80 3.02 -
P/RPS 5.39 5.88 5.14 3.03 8.40 3.65 7.97 -6.30%
P/EPS 36.22 64.57 44.37 -50.98 88.06 198.89 76.99 -11.79%
EY 2.76 1.55 2.25 -1.96 1.14 0.50 1.30 13.35%
DY 4.39 3.08 2.71 0.96 1.20 0.00 0.00 -
P/NAPS 1.35 1.60 1.40 0.86 3.61 2.80 2.86 -11.75%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 30/05/11 26/05/10 26/05/09 29/05/08 23/05/07 29/05/06 -
Price 1.02 1.30 0.77 0.58 0.81 2.88 2.84 -
P/RPS 5.39 6.77 4.60 3.38 2.71 3.76 7.50 -5.35%
P/EPS 36.22 74.29 39.73 -56.86 28.42 204.57 72.40 -10.89%
EY 2.76 1.35 2.52 -1.76 3.52 0.49 1.38 12.23%
DY 4.39 2.68 3.03 0.86 3.70 0.00 0.00 -
P/NAPS 1.35 1.84 1.26 0.96 1.17 2.88 2.69 -10.84%

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