[MEDIAC] YoY TTM 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- -26.64%
YoY- -49.81%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,476,257 1,443,154 1,207,370 1,247,004 1,245,596 744,120 467,824 21.08%
PBT 267,631 235,221 204,012 85,235 169,389 87,344 69,338 25.21%
Tax -62,834 -58,249 -50,194 -41,097 -46,490 -24,358 -19,065 21.96%
NP 204,797 176,972 153,818 44,138 122,899 62,986 50,273 26.34%
-
NP to SH 200,787 173,933 151,962 43,524 86,724 46,976 50,273 25.93%
-
Tax Rate 23.48% 24.76% 24.60% 48.22% 27.45% 27.89% 27.50% -
Total Cost 1,271,460 1,266,182 1,053,552 1,202,866 1,122,697 681,134 417,551 20.37%
-
Net Worth 1,243,353 0 0 0 0 302,135 333,965 24.46%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 117,322 124,020 62,877 34,135 30,135 - - -
Div Payout % 58.43% 71.30% 41.38% 78.43% 34.75% - - -
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 1,243,353 0 0 0 0 302,135 333,965 24.46%
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 13.87% 12.26% 12.74% 3.54% 9.87% 8.46% 10.75% -
ROE 16.15% 0.00% 0.00% 0.00% 0.00% 15.55% 15.05% -
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 87.58 86.25 71.72 74.56 73.51 246.29 154.78 -9.04%
EPS 11.91 10.39 9.03 2.60 5.12 15.55 16.63 -5.40%
DPS 6.93 7.35 3.72 2.03 1.78 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 96.08 93.92 78.58 81.16 81.06 48.43 30.45 21.08%
EPS 13.07 11.32 9.89 2.83 5.64 3.06 3.27 25.94%
DPS 7.64 8.07 4.09 2.22 1.96 0.00 0.00 -
NAPS 0.8092 0.00 0.00 0.00 0.00 0.1966 0.2173 24.47%
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 1.35 1.46 1.16 0.75 1.12 1.18 1.81 -4.76%
P/EPS 9.91 12.12 9.19 21.52 16.02 18.72 16.83 -8.44%
EY 10.09 8.25 10.88 4.65 6.24 5.34 5.94 9.22%
DY 5.87 5.83 4.48 3.63 2.17 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 1.77 1.33 1.16 0.71 1.09 1.06 1.73 0.38%
P/EPS 13.01 11.06 9.19 20.37 15.63 16.85 16.05 -3.43%
EY 7.68 9.04 10.88 4.91 6.40 5.93 6.23 3.54%
DY 4.47 6.39 4.48 3.83 2.22 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