[MEDIAC] QoQ TTM 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- -6.76%
YoY- -6.56%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 1,132,216 1,090,238 925,327 744,120 591,517 474,467 470,623 79.44%
PBT 152,048 119,191 97,395 87,344 78,627 79,455 74,734 60.49%
Tax -40,858 -34,535 -27,136 -24,358 -21,262 -21,473 -20,502 58.29%
NP 111,190 84,656 70,259 62,986 57,365 57,982 54,232 61.31%
-
NP to SH 66,999 45,171 44,669 46,976 50,384 57,982 54,232 15.12%
-
Tax Rate 26.87% 28.97% 27.86% 27.89% 27.04% 27.03% 27.43% -
Total Cost 1,021,026 1,005,582 855,068 681,134 534,152 416,485 416,391 81.74%
-
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 30,135 2,686 2,686 - - - - -
Div Payout % 44.98% 5.95% 6.01% - - - - -
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 9.82% 7.76% 7.59% 8.46% 9.70% 12.22% 11.52% -
ROE 10.54% 14.97% 14.80% 15.55% 16.69% 17.09% 15.51% -
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 123.74 361.30 306.58 246.29 195.90 157.17 155.72 -14.19%
EPS 7.32 14.97 14.80 15.55 16.69 19.21 17.94 -44.95%
DPS 3.29 0.89 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 73.69 70.95 60.22 48.43 38.50 30.88 30.63 79.44%
EPS 4.36 2.94 2.91 3.06 3.28 3.77 3.53 15.10%
DPS 1.96 0.17 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 2.03 0.75 0.90 1.18 1.43 1.61 1.72 11.66%
P/EPS 34.28 18.10 18.58 18.72 16.78 13.17 14.94 73.87%
EY 2.92 5.52 5.38 5.34 5.96 7.59 6.70 -42.48%
DY 1.31 0.33 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 0.65 0.72 0.86 1.06 1.47 1.77 1.66 -46.44%
P/EPS 11.06 17.37 17.91 16.85 17.26 14.47 14.38 -16.04%
EY 9.04 5.76 5.58 5.93 5.79 6.91 6.96 19.02%
DY 4.07 0.34 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