[MEDIAC] YoY Cumulative 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- 65.45%
YoY- -9.53%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 1,044,238 871,447 1,080,595 878,221 360,051 357,126 300,078 23.08%
PBT 190,564 129,640 116,593 105,852 63,227 55,364 54,790 23.07%
Tax -48,683 -35,033 -40,549 -30,971 -17,094 -13,245 -6,836 38.68%
NP 141,881 94,607 76,044 74,881 46,133 42,119 47,954 19.80%
-
NP to SH 138,977 93,484 73,625 41,735 46,133 42,119 47,954 19.39%
-
Tax Rate 25.55% 27.02% 34.78% 29.26% 27.04% 23.92% 12.48% -
Total Cost 902,357 776,840 1,004,551 803,340 313,918 315,007 252,124 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 - - 25,842 2,688 - - - -
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 11.92% 0.00% 6.86% 13.82% 13.60% 13.72% 22.87% -
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 61.91 51.79 64.40 290.76 119.25 118.28 110.20 -9.15%
EPS 8.24 5.55 4.39 4.58 15.28 13.95 17.61 -11.88%
DPS 0.00 0.00 1.54 0.89 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 67.96 56.71 70.33 57.16 23.43 23.24 19.53 23.08%
EPS 9.04 6.08 4.79 2.72 3.00 2.74 3.12 19.38%
DPS 0.00 0.00 1.68 0.17 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 1.39 1.04 0.79 0.93 2.12 2.86 2.40 -8.69%
P/EPS 10.44 9.72 11.62 19.61 16.56 24.23 15.05 -5.91%
EY 9.58 10.29 8.60 5.10 6.04 4.13 6.65 6.27%
DY 0.00 0.00 3.02 0.33 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 1.42 1.10 0.79 0.89 2.33 2.71 2.45 -8.68%
P/EPS 10.68 10.26 11.62 18.82 18.19 22.94 15.33 -5.84%
EY 9.36 9.75 8.60 5.31 5.50 4.36 6.52 6.20%
DY 0.00 0.00 3.02 0.34 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