[MEDIAC] QoQ Cumulative 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- 67.65%
YoY- 90.56%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,080,595 761,997 385,216 1,197,000 878,221 587,861 271,836 149.89%
PBT 116,593 80,189 46,244 159,575 105,852 61,910 28,903 152.33%
Tax -40,549 -27,419 -14,194 -43,062 -30,971 -17,600 -8,562 180.68%
NP 76,044 52,770 32,050 116,513 74,881 44,310 20,341 139.91%
-
NP to SH 73,625 52,047 31,037 69,969 41,735 25,225 11,312 246.62%
-
Tax Rate 34.78% 34.19% 30.69% 26.99% 29.26% 28.43% 29.62% -
Total Cost 1,004,551 709,227 353,166 1,080,487 803,340 543,551 251,495 150.69%
-
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 25,842 26,350 - 35,217 2,688 2,687 - -
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 6.86% 4.82% 0.00% 11.01% 13.82% 8.35% 3.74% -
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 64.40 45.11 22.73 130.86 290.76 194.67 89.97 -19.90%
EPS 4.39 3.08 1.83 7.66 4.58 2.75 1.24 131.40%
DPS 1.54 1.56 0.00 3.85 0.89 0.89 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 70.33 49.59 25.07 77.90 57.16 38.26 17.69 149.91%
EPS 4.79 3.39 2.02 4.55 2.72 1.64 0.74 245.36%
DPS 1.68 1.71 0.00 2.29 0.17 0.17 0.00 -
NAPS 0.6983 0.7023 0.00 0.4136 0.1966 0.1965 0.1966 131.90%
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 0.79 1.71 3.61 1.92 0.93 1.41 3.23 -60.72%
P/EPS 11.62 24.99 44.77 32.81 19.61 32.92 77.72 -71.66%
EY 8.60 4.00 2.23 3.05 5.10 3.04 1.29 252.18%
DY 3.02 2.03 0.00 1.53 0.33 0.32 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 0.79 1.31 3.52 0.62 0.89 1.36 2.91 -57.90%
P/EPS 11.62 19.15 43.67 10.59 18.82 31.72 69.98 -69.62%
EY 8.60 5.22 2.29 9.44 5.31 3.15 1.43 228.91%
DY 3.02 2.64 0.00 4.75 0.34 0.34 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