[MEDIAC] QoQ 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- 17.73%
YoY- -14.76%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 385,216 273,444 285,230 301,706 271,836 231,466 120,319 117.38%
PBT 46,244 48,257 43,403 31,485 28,903 15,400 21,607 66.15%
Tax -14,194 -10,491 -13,218 -8,587 -8,562 -4,168 -5,819 81.30%
NP 32,050 37,766 30,185 22,898 20,341 11,232 15,788 60.39%
-
NP to SH 31,037 26,079 16,290 13,318 11,312 4,251 15,788 56.99%
-
Tax Rate 30.69% 21.74% 30.45% 27.27% 29.62% 27.06% 26.93% -
Total Cost 353,166 235,678 255,045 278,808 251,495 220,234 104,531 125.32%
-
Net Worth 0 635,622 301,753 301,826 302,135 301,952 339,275 -
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 27,448 - 2,686 - - - -
Div Payout % - 105.25% - 20.17% - - - -
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 0 635,622 301,753 301,826 302,135 301,952 339,275 -
NOSH 1,694,411 914,960 301,753 301,826 302,135 301,952 301,873 216.16%
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% 13.81% 10.58% 7.59% 7.48% 4.85% 13.12% -
ROE 0.00% 4.10% 5.40% 4.41% 3.74% 1.41% 4.65% -
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 29.89 94.52 99.96 89.97 76.66 39.86 -31.25%
EPS 1.83 2.84 1.77 1.44 1.24 0.47 5.23 -50.37%
DPS 0.00 3.00 0.00 0.89 0.00 0.00 0.00 -
NAPS 0.00 0.6947 1.00 1.00 1.00 1.00 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 17.80 18.56 19.64 17.69 15.06 7.83 117.38%
EPS 2.02 1.70 1.06 0.87 0.74 0.28 1.03 56.74%
DPS 0.00 1.79 0.00 0.17 0.00 0.00 0.00 -
NAPS 0.00 0.4137 0.1964 0.1964 0.1966 0.1965 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 8.40 2.87 2.75 3.23 3.65 6.35 -31.39%
P/EPS 44.77 88.06 50.20 62.32 77.72 198.89 48.37 -5.02%
EY 2.23 1.14 1.99 1.60 1.29 0.50 2.07 5.09%
DY 0.00 1.20 0.00 0.32 0.00 0.00 0.00 -
P/NAPS 0.00 3.61 2.71 2.75 2.91 2.80 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 2.71 2.75 2.65 2.91 3.76 6.97 -36.60%
P/EPS 43.67 28.42 48.16 60.06 69.98 204.57 53.15 -12.28%
EY 2.29 3.52 2.08 1.67 1.43 0.49 1.88 14.06%
DY 0.00 3.70 0.00 0.34 0.00 0.00 0.00 -
P/NAPS 0.00 1.17 2.60 2.65 2.62 2.88 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