[MEDIAC] YoY Annualized 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- 23.23%
YoY- -23.15%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,279,696 1,120,568 1,540,864 1,087,344 476,932 491,800 369,392 22.99%
PBT 227,032 92,344 184,976 115,612 80,744 89,756 77,520 19.60%
Tax -63,916 -32,844 -56,776 -34,248 -21,864 -16,096 -10,448 35.21%
NP 163,116 59,500 128,200 81,364 58,880 73,660 67,072 15.95%
-
NP to SH 160,844 60,924 124,148 45,248 58,880 73,660 67,072 15.68%
-
Tax Rate 28.15% 35.57% 30.69% 29.62% 27.08% 17.93% 13.48% -
Total Cost 1,116,580 1,061,068 1,412,664 1,005,980 418,052 418,140 302,320 24.31%
-
Net Worth 0 0 0 302,135 333,965 262,640 203,899 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 0 0 0 302,135 333,965 262,640 203,899 -
NOSH 1,683,359 1,672,525 1,694,411 302,135 302,258 301,885 10,000 134.88%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 12.75% 5.31% 8.32% 7.48% 12.35% 14.98% 18.16% -
ROE 0.00% 0.00% 0.00% 14.98% 17.63% 28.05% 32.89% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 76.02 67.00 90.94 359.89 157.79 162.91 3,693.92 -47.63%
EPS 9.56 3.64 7.32 4.96 19.48 24.40 670.72 -50.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 1.00 1.1049 0.87 20.39 -
Adjusted Per Share Value based on latest NOSH - 302,135
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 83.28 72.93 100.28 70.77 31.04 32.01 24.04 22.99%
EPS 10.47 3.96 8.08 2.94 3.83 4.79 4.37 15.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.1966 0.2173 0.1709 0.1327 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 - -
Price 0.83 0.56 0.82 2.91 2.80 2.93 0.00 -
P/RPS 1.09 0.84 0.90 0.81 1.77 1.80 0.00 -
P/EPS 8.69 15.37 11.19 19.43 14.37 12.01 0.00 -
EY 11.51 6.50 8.94 5.15 6.96 8.33 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 2.91 2.53 3.37 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 26/08/09 27/08/08 23/08/07 28/08/06 26/08/05 18/10/04 -
Price 0.83 0.53 0.80 2.62 2.67 3.26 2.60 -
P/RPS 1.09 0.79 0.88 0.73 1.69 2.00 0.07 57.99%
P/EPS 8.69 14.55 10.92 17.49 13.71 13.36 0.39 67.70%
EY 11.51 6.87 9.16 5.72 7.30 7.48 257.97 -40.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 2.62 2.42 3.75 0.13 -

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