[MEDIAC] QoQ 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- 22.32%
YoY- 3.18%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 383,022 385,216 273,444 285,230 301,706 271,836 231,466 39.77%
PBT 34,695 46,244 48,257 43,403 31,485 28,903 15,400 71.60%
Tax -13,455 -14,194 -10,491 -13,218 -8,587 -8,562 -4,168 117.96%
NP 21,240 32,050 37,766 30,185 22,898 20,341 11,232 52.74%
-
NP to SH 21,513 31,037 26,079 16,290 13,318 11,312 4,251 193.89%
-
Tax Rate 38.78% 30.69% 21.74% 30.45% 27.27% 29.62% 27.06% -
Total Cost 361,782 353,166 235,678 255,045 278,808 251,495 220,234 39.09%
-
Net Worth 1,074,810 0 635,622 301,753 301,826 302,135 301,952 132.59%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 26,243 - 27,448 - 2,686 - - -
Div Payout % 121.99% - 105.25% - 20.17% - - -
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 1,074,810 0 635,622 301,753 301,826 302,135 301,952 132.59%
NOSH 1,682,283 1,694,411 914,960 301,753 301,826 302,135 301,952 213.29%
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 5.55% 8.32% 13.81% 10.58% 7.59% 7.48% 4.85% -
ROE 2.00% 0.00% 4.10% 5.40% 4.41% 3.74% 1.41% -
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 22.77 22.73 29.89 94.52 99.96 89.97 76.66 -55.38%
EPS 1.28 1.83 2.84 1.77 1.44 1.24 0.47 94.66%
DPS 1.56 0.00 3.00 0.00 0.89 0.00 0.00 -
NAPS 0.6389 0.00 0.6947 1.00 1.00 1.00 1.00 -25.75%
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 24.93 25.07 17.80 18.56 19.64 17.69 15.06 39.80%
EPS 1.40 2.02 1.70 1.06 0.87 0.74 0.28 191.54%
DPS 1.71 0.00 1.79 0.00 0.17 0.00 0.00 -
NAPS 0.6995 0.00 0.4137 0.1964 0.1964 0.1966 0.1965 132.60%
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 3.38 3.61 8.40 2.87 2.75 3.23 3.65 -4.98%
P/EPS 60.21 44.77 88.06 50.20 62.32 77.72 198.89 -54.81%
EY 1.66 2.23 1.14 1.99 1.60 1.29 0.50 122.06%
DY 2.03 0.00 1.20 0.00 0.32 0.00 0.00 -
P/NAPS 1.21 0.00 3.61 2.71 2.75 2.91 2.80 -42.75%
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 2.59 3.52 2.71 2.75 2.65 2.91 3.76 -21.95%
P/EPS 46.14 43.67 28.42 48.16 60.06 69.98 204.57 -62.84%
EY 2.17 2.29 3.52 2.08 1.67 1.43 0.49 168.94%
DY 2.64 0.00 3.70 0.00 0.34 0.00 0.00 -
P/NAPS 0.92 0.00 1.17 2.60 2.65 2.62 2.88 -53.17%

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