[MEDIAC] QoQ Cumulative 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- 122.99%
YoY- -16.87%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 385,216 1,197,000 878,221 587,861 271,836 973,444 360,051 4.61%
PBT 46,244 159,575 105,852 61,910 28,903 85,547 63,227 -18.83%
Tax -14,194 -43,062 -30,971 -17,600 -8,562 -21,108 -17,094 -11.66%
NP 32,050 116,513 74,881 44,310 20,341 64,439 46,133 -21.57%
-
NP to SH 31,037 69,969 41,735 25,225 11,312 36,718 46,133 -23.23%
-
Tax Rate 30.69% 26.99% 29.26% 28.43% 29.62% 24.67% 27.04% -
Total Cost 353,166 1,080,487 803,340 543,551 251,495 909,005 313,918 8.17%
-
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 2,688 2,687 - - - -
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% 13.82% 8.35% 3.74% 18.01% 13.60% -
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 22.73 130.86 290.76 194.67 89.97 322.41 119.25 -66.91%
EPS 1.83 7.66 4.58 2.75 1.24 4.02 15.28 -75.73%
DPS 0.00 3.85 0.89 0.89 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 25.07 77.90 57.16 38.26 17.69 63.35 23.43 4.61%
EPS 2.02 4.55 2.72 1.64 0.74 2.39 3.00 -23.19%
DPS 0.00 2.29 0.17 0.17 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 3.61 1.92 0.93 1.41 3.23 0.87 2.12 42.64%
P/EPS 44.77 32.81 19.61 32.92 77.72 23.02 16.56 94.18%
EY 2.23 3.05 5.10 3.04 1.29 4.34 6.04 -48.56%
DY 0.00 1.53 0.33 0.32 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 3.52 0.62 0.89 1.36 2.91 0.89 2.33 31.69%
P/EPS 43.67 10.59 18.82 31.72 69.98 23.68 18.19 79.39%
EY 2.29 9.44 5.31 3.15 1.43 4.22 5.50 -44.27%
DY 0.00 4.75 0.34 0.34 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