[MEDIAC] QoQ Cumulative Quarter Result on 31-Dec-2007 [#3]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
18-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 65.45%
YoY- -9.53%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 761,997 385,216 1,197,000 878,221 587,861 271,836 973,444 -15.02%
PBT 80,189 46,244 159,575 105,852 61,910 28,903 85,547 -4.20%
Tax -27,419 -14,194 -43,062 -30,971 -17,600 -8,562 -21,108 18.99%
NP 52,770 32,050 116,513 74,881 44,310 20,341 64,439 -12.43%
-
NP to SH 52,047 31,037 69,969 41,735 25,225 11,312 36,718 26.10%
-
Tax Rate 34.19% 30.69% 26.99% 29.26% 28.43% 29.62% 24.67% -
Total Cost 709,227 353,166 1,080,487 803,340 543,551 251,495 909,005 -15.21%
-
Net Worth 1,079,177 0 635,474 302,042 301,979 302,135 203,890 202.79%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 26,350 - 35,217 2,688 2,687 - - -
Div Payout % 50.63% - 50.33% 6.44% 10.65% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 1,079,177 0 635,474 302,042 301,979 302,135 203,890 202.79%
NOSH 1,689,117 1,694,411 914,747 302,042 301,979 302,135 301,926 214.15%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.93% 8.32% 9.73% 8.53% 7.54% 7.48% 6.62% -
ROE 4.82% 0.00% 11.01% 13.82% 8.35% 3.74% 18.01% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 45.11 22.73 130.86 290.76 194.67 89.97 322.41 -72.95%
EPS 3.08 1.83 7.66 4.58 2.75 1.24 4.02 -16.22%
DPS 1.56 0.00 3.85 0.89 0.89 0.00 0.00 -
NAPS 0.6389 0.00 0.6947 1.00 1.00 1.00 0.6753 -3.61%
Adjusted Per Share Value based on latest NOSH - 301,753
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 49.59 25.07 77.90 57.16 38.26 17.69 63.35 -15.02%
EPS 3.39 2.02 4.55 2.72 1.64 0.74 2.39 26.16%
DPS 1.71 0.00 2.29 0.17 0.17 0.00 0.00 -
NAPS 0.7023 0.00 0.4136 0.1966 0.1965 0.1966 0.1327 202.77%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.77 0.82 2.51 2.71 2.75 2.91 2.80 -
P/RPS 1.71 3.61 1.92 0.93 1.41 3.23 0.87 56.71%
P/EPS 24.99 44.77 32.81 19.61 32.92 77.72 23.02 5.61%
EY 4.00 2.23 3.05 5.10 3.04 1.29 4.34 -5.27%
DY 2.03 0.00 1.53 0.33 0.32 0.00 0.00 -
P/NAPS 1.21 0.00 3.61 2.71 2.75 2.91 4.15 -55.93%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 27/08/08 29/05/08 18/02/08 23/11/07 23/08/07 23/05/07 -
Price 0.59 0.80 0.81 2.60 2.65 2.62 2.88 -
P/RPS 1.31 3.52 0.62 0.89 1.36 2.91 0.89 29.30%
P/EPS 19.15 43.67 10.59 18.82 31.72 69.98 23.68 -13.16%
EY 5.22 2.29 9.44 5.31 3.15 1.43 4.22 15.18%
DY 2.64 0.00 4.75 0.34 0.34 0.00 0.00 -
P/NAPS 0.92 0.00 1.17 2.60 2.65 2.62 4.26 -63.90%

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