[MEDIAC] QoQ Cumulative Quarter Result on 30-Jun-2007 [#1]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -69.19%
YoY- -23.15%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 1,197,000 878,221 587,861 271,836 973,444 360,051 239,732 191.84%
PBT 159,575 105,852 61,910 28,903 85,547 63,227 41,620 144.76%
Tax -43,062 -30,971 -17,600 -8,562 -21,108 -17,094 -11,275 144.13%
NP 116,513 74,881 44,310 20,341 64,439 46,133 30,345 145.00%
-
NP to SH 69,969 41,735 25,225 11,312 36,718 46,133 30,345 74.44%
-
Tax Rate 26.99% 29.26% 28.43% 29.62% 24.67% 27.04% 27.09% -
Total Cost 1,080,487 803,340 543,551 251,495 909,005 313,918 209,387 198.31%
-
Net Worth 635,474 302,042 301,979 302,135 203,890 339,325 349,224 48.99%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 35,217 2,688 2,687 - - - - -
Div Payout % 50.33% 6.44% 10.65% - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 635,474 302,042 301,979 302,135 203,890 339,325 349,224 48.99%
NOSH 914,747 302,042 301,979 302,135 301,926 301,917 301,940 109.23%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 9.73% 8.53% 7.54% 7.48% 6.62% 12.81% 12.66% -
ROE 11.01% 13.82% 8.35% 3.74% 18.01% 13.60% 8.69% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 130.86 290.76 194.67 89.97 322.41 119.25 79.40 39.48%
EPS 7.66 4.58 2.75 1.24 4.02 15.28 10.05 -16.54%
DPS 3.85 0.89 0.89 0.00 0.00 0.00 0.00 -
NAPS 0.6947 1.00 1.00 1.00 0.6753 1.1239 1.1566 -28.78%
Adjusted Per Share Value based on latest NOSH - 302,135
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 77.90 57.16 38.26 17.69 63.35 23.43 15.60 191.86%
EPS 4.55 2.72 1.64 0.74 2.39 3.00 1.97 74.63%
DPS 2.29 0.17 0.17 0.00 0.00 0.00 0.00 -
NAPS 0.4136 0.1966 0.1965 0.1966 0.1327 0.2208 0.2273 48.99%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.51 2.71 2.75 2.91 2.80 2.53 2.68 -
P/RPS 1.92 0.93 1.41 3.23 0.87 2.12 3.38 -31.38%
P/EPS 32.81 19.61 32.92 77.72 23.02 16.56 26.67 14.79%
EY 3.05 5.10 3.04 1.29 4.34 6.04 3.75 -12.85%
DY 1.53 0.33 0.32 0.00 0.00 0.00 0.00 -
P/NAPS 3.61 2.71 2.75 2.91 4.15 2.25 2.32 34.24%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 18/02/08 23/11/07 23/08/07 23/05/07 26/02/07 29/11/06 -
Price 0.81 2.60 2.65 2.62 2.88 2.78 2.58 -
P/RPS 0.62 0.89 1.36 2.91 0.89 2.33 3.25 -66.82%
P/EPS 10.59 18.82 31.72 69.98 23.68 18.19 25.67 -44.55%
EY 9.44 5.31 3.15 1.43 4.22 5.50 3.90 80.17%
DY 4.75 0.34 0.34 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 2.60 2.65 2.62 4.26 2.47 2.23 -34.92%

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