[MEDIAC] YoY Annualized 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- 10.3%
YoY- -9.53%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 1,392,317 1,161,929 1,440,793 1,170,961 480,068 476,168 400,104 23.08%
PBT 254,085 172,853 155,457 141,136 84,302 73,818 73,053 23.07%
Tax -64,910 -46,710 -54,065 -41,294 -22,792 -17,660 -9,114 38.68%
NP 189,174 126,142 101,392 99,841 61,510 56,158 63,938 19.80%
-
NP to SH 185,302 124,645 98,166 55,646 61,510 56,158 63,938 19.39%
-
Tax Rate 25.55% 27.02% 34.78% 29.26% 27.04% 23.92% 12.48% -
Total Cost 1,203,142 1,035,786 1,339,401 1,071,120 418,557 420,009 336,165 23.66%
-
Net Worth 1,165,787 0 1,072,953 302,042 339,325 307,030 209,679 33.08%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - 34,456 3,584 - - - -
Div Payout % - - 35.10% 6.44% - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 1,165,787 0 1,072,953 302,042 339,325 307,030 209,679 33.08%
NOSH 1,686,614 1,682,593 1,678,063 302,042 301,917 301,928 272,311 35.49%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 13.59% 10.86% 7.04% 8.53% 12.81% 11.79% 15.98% -
ROE 15.90% 0.00% 9.15% 18.42% 18.13% 18.29% 30.49% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 82.55 69.06 85.86 387.68 159.01 157.71 146.93 -9.15%
EPS 10.99 7.40 5.85 6.11 20.37 18.60 23.48 -11.87%
DPS 0.00 0.00 2.05 1.19 0.00 0.00 0.00 -
NAPS 0.6912 0.00 0.6394 1.00 1.1239 1.0169 0.77 -1.78%
Adjusted Per Share Value based on latest NOSH - 301,753
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 90.61 75.62 93.77 76.21 31.24 30.99 26.04 23.08%
EPS 12.06 8.11 6.39 3.62 4.00 3.65 4.16 19.40%
DPS 0.00 0.00 2.24 0.23 0.00 0.00 0.00 -
NAPS 0.7587 0.00 0.6983 0.1966 0.2208 0.1998 0.1365 33.07%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.86 0.54 0.51 2.71 2.53 3.38 2.65 -
P/RPS 1.04 0.78 0.59 0.70 1.59 2.14 1.80 -8.73%
P/EPS 7.83 7.29 8.72 14.71 12.42 18.17 11.29 -5.91%
EY 12.78 13.72 11.47 6.80 8.05 5.50 8.86 6.29%
DY 0.00 0.00 4.03 0.44 0.00 0.00 0.00 -
P/NAPS 1.24 0.00 0.80 2.71 2.25 3.32 3.44 -15.63%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 25/02/10 27/02/09 18/02/08 26/02/07 17/02/06 24/02/05 -
Price 0.88 0.57 0.51 2.60 2.78 3.20 2.70 -
P/RPS 1.07 0.83 0.59 0.67 1.75 2.03 1.84 -8.63%
P/EPS 8.01 7.69 8.72 14.11 13.65 17.20 11.50 -5.84%
EY 12.48 13.00 11.47 7.09 7.33 5.81 8.70 6.19%
DY 0.00 0.00 4.03 0.46 0.00 0.00 0.00 -
P/NAPS 1.27 0.00 0.80 2.60 2.47 3.15 3.51 -15.57%

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