[MEDIAC] YoY Quarter Result on 31-Mar-2007 [#4]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -73.07%
YoY- -64.12%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 283,071 287,851 273,444 231,466 114,416 109,450 0 -
PBT 39,623 -10,910 48,257 15,400 16,228 15,259 0 -
Tax -7,010 -6,731 -10,491 -4,168 -4,379 -3,441 0 -
NP 32,613 -17,641 37,766 11,232 11,849 11,818 0 -
-
NP to SH 32,788 -17,127 26,079 4,251 11,849 11,818 0 -
-
Tax Rate 17.69% - 21.74% 27.06% 26.98% 22.55% - -
Total Cost 250,458 305,492 235,678 220,234 102,567 97,632 0 -
-
Net Worth 1,037,422 1,017,545 635,622 301,952 319,036 244,823 0 -
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 39,419 8,395 27,448 - - - - -
Div Payout % 120.22% 0.00% 105.25% - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 1,037,422 1,017,545 635,622 301,952 319,036 244,823 0 -
NOSH 1,691,818 1,679,117 914,960 301,952 302,061 302,250 0 -
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 11.52% -6.13% 13.81% 4.85% 10.36% 10.80% 0.00% -
ROE 3.16% -1.68% 4.10% 1.41% 3.71% 4.83% 0.00% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 16.73 17.14 29.89 76.66 37.88 36.21 0.00 -
EPS 1.94 -1.02 2.84 0.47 3.92 3.91 0.00 -
DPS 2.33 0.50 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.6132 0.606 0.6947 1.00 1.0562 0.81 0.00 -
Adjusted Per Share Value based on latest NOSH - 301,952
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 18.42 18.73 17.80 15.06 7.45 7.12 0.00 -
EPS 2.13 -1.11 1.70 0.28 0.77 0.77 0.00 -
DPS 2.57 0.55 1.79 0.00 0.00 0.00 0.00 -
NAPS 0.6752 0.6622 0.4137 0.1965 0.2076 0.1593 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 - -
Price 0.86 0.52 2.51 2.80 3.02 2.79 0.00 -
P/RPS 5.14 3.03 8.40 3.65 7.97 7.70 0.00 -
P/EPS 44.37 -50.98 88.06 198.89 76.99 71.36 0.00 -
EY 2.25 -1.96 1.14 0.50 1.30 1.40 0.00 -
DY 2.71 0.96 1.20 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.86 3.61 2.80 2.86 3.44 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 26/05/09 29/05/08 23/05/07 29/05/06 26/05/05 - -
Price 0.77 0.58 0.81 2.88 2.84 2.93 0.00 -
P/RPS 4.60 3.38 2.71 3.76 7.50 8.09 0.00 -
P/EPS 39.73 -56.86 28.42 204.57 72.40 74.94 0.00 -
EY 2.52 -1.76 3.52 0.49 1.38 1.33 0.00 -
DY 3.03 0.86 3.70 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.96 1.17 2.88 2.69 3.62 0.00 -

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