[MEDIAC] QoQ Annualized Quarter Result on 30-Sep-2007 [#2]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 11.5%
YoY- -16.87%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,540,864 1,197,000 1,170,961 1,175,722 1,087,344 973,444 480,068 117.74%
PBT 184,976 159,575 141,136 123,820 115,612 85,547 84,302 68.93%
Tax -56,776 -43,062 -41,294 -35,200 -34,248 -21,108 -22,792 83.86%
NP 128,200 116,513 99,841 88,620 81,364 64,439 61,510 63.23%
-
NP to SH 124,148 69,969 55,646 50,450 45,248 36,718 61,510 59.77%
-
Tax Rate 30.69% 26.99% 29.26% 28.43% 29.62% 24.67% 27.04% -
Total Cost 1,412,664 1,080,487 1,071,120 1,087,102 1,005,980 909,005 418,557 125.17%
-
Net Worth 0 635,474 302,042 301,979 302,135 203,890 339,325 -
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 35,217 3,584 5,375 - - - -
Div Payout % - 50.33% 6.44% 10.65% - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 0 635,474 302,042 301,979 302,135 203,890 339,325 -
NOSH 1,694,411 914,747 302,042 301,979 302,135 301,926 301,917 216.13%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 8.32% 9.73% 8.53% 7.54% 7.48% 6.62% 12.81% -
ROE 0.00% 11.01% 18.42% 16.71% 14.98% 18.01% 18.13% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 90.94 130.86 387.68 389.34 359.89 322.41 159.01 -31.12%
EPS 7.32 7.66 6.11 5.50 4.96 4.02 20.37 -49.48%
DPS 0.00 3.85 1.19 1.78 0.00 0.00 0.00 -
NAPS 0.00 0.6947 1.00 1.00 1.00 0.6753 1.1239 -
Adjusted Per Share Value based on latest NOSH - 301,826
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 100.28 77.90 76.21 76.52 70.77 63.35 31.24 117.75%
EPS 8.08 4.55 3.62 3.28 2.94 2.39 4.00 59.86%
DPS 0.00 2.29 0.23 0.35 0.00 0.00 0.00 -
NAPS 0.00 0.4136 0.1966 0.1965 0.1966 0.1327 0.2208 -
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.82 2.51 2.71 2.75 2.91 2.80 2.53 -
P/RPS 0.90 1.92 0.70 0.71 0.81 0.87 1.59 -31.59%
P/EPS 11.19 32.81 14.71 16.46 19.43 23.02 12.42 -6.72%
EY 8.94 3.05 6.80 6.08 5.15 4.34 8.05 7.24%
DY 0.00 1.53 0.44 0.65 0.00 0.00 0.00 -
P/NAPS 0.00 3.61 2.71 2.75 2.91 4.15 2.25 -
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 29/05/08 18/02/08 23/11/07 23/08/07 23/05/07 26/02/07 -
Price 0.80 0.81 2.60 2.65 2.62 2.88 2.78 -
P/RPS 0.88 0.62 0.67 0.68 0.73 0.89 1.75 -36.79%
P/EPS 10.92 10.59 14.11 15.86 17.49 23.68 13.65 -13.83%
EY 9.16 9.44 7.09 6.30 5.72 4.22 7.33 16.03%
DY 0.00 4.75 0.46 0.67 0.00 0.00 0.00 -
P/NAPS 0.00 1.17 2.60 2.65 2.62 4.26 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