[MEDIAC] QoQ Annualized Quarter Result on 31-Mar-2008 [#4]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- 25.74%
YoY- 90.56%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,440,793 1,523,994 1,540,864 1,197,000 1,170,961 1,175,722 1,087,344 20.53%
PBT 155,457 160,378 184,976 159,575 141,136 123,820 115,612 21.71%
Tax -54,065 -54,838 -56,776 -43,062 -41,294 -35,200 -34,248 35.38%
NP 101,392 105,540 128,200 116,513 99,841 88,620 81,364 15.72%
-
NP to SH 98,166 104,094 124,148 69,969 55,646 50,450 45,248 67.19%
-
Tax Rate 34.78% 34.19% 30.69% 26.99% 29.26% 28.43% 29.62% -
Total Cost 1,339,401 1,418,454 1,412,664 1,080,487 1,071,120 1,087,102 1,005,980 20.92%
-
Net Worth 1,072,953 1,079,177 0 635,474 302,042 301,979 302,135 131.87%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 34,456 52,700 - 35,217 3,584 5,375 - -
Div Payout % 35.10% 50.63% - 50.33% 6.44% 10.65% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 1,072,953 1,079,177 0 635,474 302,042 301,979 302,135 131.87%
NOSH 1,678,063 1,689,117 1,694,411 914,747 302,042 301,979 302,135 211.99%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.04% 6.93% 8.32% 9.73% 8.53% 7.54% 7.48% -
ROE 9.15% 9.65% 0.00% 11.01% 18.42% 16.71% 14.98% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 85.86 90.22 90.94 130.86 387.68 389.34 359.89 -61.36%
EPS 5.85 6.16 7.32 7.66 6.11 5.50 4.96 11.57%
DPS 2.05 3.12 0.00 3.85 1.19 1.78 0.00 -
NAPS 0.6394 0.6389 0.00 0.6947 1.00 1.00 1.00 -25.68%
Adjusted Per Share Value based on latest NOSH - 914,960
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 85.39 90.32 91.32 70.94 69.40 69.68 64.45 20.52%
EPS 5.82 6.17 7.36 4.15 3.30 2.99 2.68 67.30%
DPS 2.04 3.12 0.00 2.09 0.21 0.32 0.00 -
NAPS 0.6359 0.6396 0.00 0.3766 0.179 0.179 0.1791 131.84%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.51 0.77 0.82 2.51 2.71 2.75 2.91 -
P/RPS 0.59 0.85 0.90 1.92 0.70 0.71 0.81 -18.96%
P/EPS 8.72 12.49 11.19 32.81 14.71 16.46 19.43 -41.23%
EY 11.47 8.00 8.94 3.05 6.80 6.08 5.15 70.13%
DY 4.03 4.05 0.00 1.53 0.44 0.65 0.00 -
P/NAPS 0.80 1.21 0.00 3.61 2.71 2.75 2.91 -57.55%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 27/11/08 27/08/08 29/05/08 18/02/08 23/11/07 23/08/07 -
Price 0.51 0.59 0.80 0.81 2.60 2.65 2.62 -
P/RPS 0.59 0.65 0.88 0.62 0.67 0.68 0.73 -13.17%
P/EPS 8.72 9.57 10.92 10.59 14.11 15.86 17.49 -36.99%
EY 11.47 10.45 9.16 9.44 7.09 6.30 5.72 58.68%
DY 4.03 5.29 0.00 4.75 0.46 0.67 0.00 -
P/NAPS 0.80 0.92 0.00 1.17 2.60 2.65 2.62 -54.49%

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