[MEDIAC] QoQ TTM 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- 48.32%
YoY- 32.98%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,367,984 1,326,912 1,245,596 1,132,216 1,090,238 925,327 744,120 49.79%
PBT 166,411 172,599 169,389 152,048 119,191 97,395 87,344 53.38%
Tax -51,548 -51,358 -46,490 -40,858 -34,535 -27,136 -24,358 64.45%
NP 114,863 121,241 122,899 111,190 84,656 70,259 62,986 48.99%
-
NP to SH 100,733 94,919 86,724 66,999 45,171 44,669 46,976 65.90%
-
Tax Rate 30.98% 29.76% 27.45% 26.87% 28.97% 27.86% 27.89% -
Total Cost 1,253,121 1,205,671 1,122,697 1,021,026 1,005,582 855,068 681,134 49.86%
-
Net Worth 1,083,540 1,074,810 0 635,622 301,753 301,826 302,135 133.38%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 53,692 53,692 30,135 30,135 2,686 2,686 - -
Div Payout % 53.30% 56.57% 34.75% 44.98% 5.95% 6.01% - -
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 1,083,540 1,074,810 0 635,622 301,753 301,826 302,135 133.38%
NOSH 1,694,621 1,682,283 1,694,411 914,960 301,753 301,826 302,135 214.03%
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 8.40% 9.14% 9.87% 9.82% 7.76% 7.59% 8.46% -
ROE 9.30% 8.83% 0.00% 10.54% 14.97% 14.80% 15.55% -
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 80.73 78.88 73.51 123.74 361.30 306.58 246.29 -52.29%
EPS 5.94 5.64 5.12 7.32 14.97 14.80 15.55 -47.19%
DPS 3.17 3.19 1.78 3.29 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 89.03 86.36 81.06 73.69 70.95 60.22 48.43 49.78%
EPS 6.56 6.18 5.64 4.36 2.94 2.91 3.06 65.87%
DPS 3.49 3.49 1.96 1.96 0.17 0.17 0.00 -
NAPS 0.7052 0.6995 0.00 0.4137 0.1964 0.1964 0.1966 133.42%
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 0.63 0.98 1.12 2.03 0.75 0.90 1.18 -34.06%
P/EPS 8.58 13.65 16.02 34.28 18.10 18.58 18.72 -40.41%
EY 11.66 7.33 6.24 2.92 5.52 5.38 5.34 67.91%
DY 6.21 4.14 2.17 1.31 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 0.63 0.75 1.09 0.65 0.72 0.86 1.06 -29.19%
P/EPS 8.58 10.46 15.63 11.06 17.37 17.91 16.85 -36.10%
EY 11.66 9.56 6.40 9.04 5.76 5.58 5.93 56.62%
DY 6.21 5.41 2.22 4.07 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