[MEDIAC] QoQ 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- 166.1%
YoY- -23.15%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 273,444 285,230 301,706 271,836 231,466 120,319 120,499 72.59%
PBT 48,257 43,403 31,485 28,903 15,400 21,607 21,434 71.69%
Tax -10,491 -13,218 -8,587 -8,562 -4,168 -5,819 -5,809 48.24%
NP 37,766 30,185 22,898 20,341 11,232 15,788 15,625 80.00%
-
NP to SH 26,079 16,290 13,318 11,312 4,251 15,788 15,625 40.66%
-
Tax Rate 21.74% 30.45% 27.27% 29.62% 27.06% 26.93% 27.10% -
Total Cost 235,678 255,045 278,808 251,495 220,234 104,531 104,874 71.48%
-
Net Worth 635,622 301,753 301,826 302,135 301,952 339,275 349,552 48.92%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 27,448 - 2,686 - - - - -
Div Payout % 105.25% - 20.17% - - - - -
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 635,622 301,753 301,826 302,135 301,952 339,275 349,552 48.92%
NOSH 914,960 301,753 301,826 302,135 301,952 301,873 302,224 109.13%
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 13.81% 10.58% 7.59% 7.48% 4.85% 13.12% 12.97% -
ROE 4.10% 5.40% 4.41% 3.74% 1.41% 4.65% 4.47% -
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 29.89 94.52 99.96 89.97 76.66 39.86 39.87 -17.46%
EPS 2.84 1.77 1.44 1.24 0.47 5.23 5.17 -32.90%
DPS 3.00 0.00 0.89 0.00 0.00 0.00 0.00 -
NAPS 0.6947 1.00 1.00 1.00 1.00 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 17.80 18.56 19.64 17.69 15.06 7.83 7.84 72.65%
EPS 1.70 1.06 0.87 0.74 0.28 1.03 1.02 40.52%
DPS 1.79 0.00 0.17 0.00 0.00 0.00 0.00 -
NAPS 0.4137 0.1964 0.1964 0.1966 0.1965 0.2208 0.2275 48.92%
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 8.40 2.87 2.75 3.23 3.65 6.35 6.72 16.02%
P/EPS 88.06 50.20 62.32 77.72 198.89 48.37 51.84 42.32%
EY 1.14 1.99 1.60 1.29 0.50 2.07 1.93 -29.57%
DY 1.20 0.00 0.32 0.00 0.00 0.00 0.00 -
P/NAPS 3.61 2.71 2.75 2.91 2.80 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 2.71 2.75 2.65 2.91 3.76 6.97 6.47 -43.98%
P/EPS 28.42 48.16 60.06 69.98 204.57 53.15 49.90 -31.26%
EY 3.52 2.08 1.67 1.43 0.49 1.88 2.00 45.72%
DY 3.70 0.00 0.34 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 2.60 2.65 2.62 2.88 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