[MEDIAC] YoY TTM Result on 30-Sep-2008 [#2]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 9.45%
YoY- 112.49%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,464,816 1,282,633 1,157,533 1,326,912 925,327 470,623 460,420 21.26%
PBT 234,750 222,543 92,644 172,599 97,395 74,734 73,150 21.43%
Tax -56,449 -54,148 -39,416 -51,358 -27,136 -20,502 -13,180 27.42%
NP 178,301 168,395 53,228 121,241 70,259 54,232 59,970 19.90%
-
NP to SH 175,234 165,961 52,699 94,919 44,669 54,232 59,970 19.55%
-
Tax Rate 24.05% 24.33% 42.55% 29.76% 27.86% 27.43% 18.02% -
Total Cost 1,286,515 1,114,238 1,104,305 1,205,671 855,068 416,391 400,450 21.46%
-
Net Worth 0 0 0 1,074,810 301,826 349,552 250,849 -
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 122,317 82,487 31,350 53,692 2,686 - - -
Div Payout % 69.80% 49.70% 59.49% 56.57% 6.01% - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 0 0 0 1,074,810 301,826 349,552 250,849 -
NOSH 1,688,380 1,688,945 1,687,647 1,682,283 301,826 302,224 302,227 33.18%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 12.17% 13.13% 4.60% 9.14% 7.59% 11.52% 13.03% -
ROE 0.00% 0.00% 0.00% 8.83% 14.80% 15.51% 23.91% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 86.76 75.94 68.59 78.88 306.58 155.72 152.34 -8.95%
EPS 10.38 9.83 3.12 5.64 14.80 17.94 19.84 -10.23%
DPS 7.25 4.88 1.86 3.19 0.89 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.6389 1.00 1.1566 0.83 -
Adjusted Per Share Value based on latest NOSH - 1,682,283
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 95.33 83.47 75.33 86.36 60.22 30.63 29.96 21.26%
EPS 11.40 10.80 3.43 6.18 2.91 3.53 3.90 19.56%
DPS 7.96 5.37 2.04 3.49 0.17 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.6995 0.1964 0.2275 0.1633 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.00 0.87 0.51 0.77 2.75 2.68 3.46 -
P/RPS 1.15 1.15 0.74 0.98 0.90 1.72 2.27 -10.71%
P/EPS 9.64 8.85 16.33 13.65 18.58 14.94 17.44 -9.40%
EY 10.38 11.29 6.12 7.33 5.38 6.70 5.73 10.40%
DY 7.25 5.61 3.65 4.14 0.32 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 1.21 2.75 2.32 4.17 -
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 25/11/10 25/11/09 27/11/08 23/11/07 29/11/06 28/11/05 -
Price 1.02 0.86 0.55 0.59 2.65 2.58 3.30 -
P/RPS 1.18 1.13 0.80 0.75 0.86 1.66 2.17 -9.65%
P/EPS 9.83 8.75 17.61 10.46 17.91 14.38 16.63 -8.38%
EY 10.18 11.43 5.68 9.56 5.58 6.96 6.01 9.17%
DY 7.11 5.67 3.38 5.41 0.34 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.92 2.65 2.23 3.98 -

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