[MEDIAC] YoY 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
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 1,388,126 1,167,588 1,352,078 1,132,216 591,517 471,541 409,529 22.55%
PBT 231,429 170,340 108,393 152,048 78,627 71,591 70,049 22.02%
Tax -57,411 -42,426 -47,080 -40,858 -21,262 -17,623 -10,278 33.18%
NP 174,018 127,914 61,313 111,190 57,365 53,968 59,771 19.48%
-
NP to SH 171,005 126,982 59,330 66,999 50,384 53,968 59,771 19.13%
-
Tax Rate 24.81% 24.91% 43.43% 26.87% 27.04% 24.62% 14.67% -
Total Cost 1,214,108 1,039,674 1,290,765 1,021,026 534,152 417,573 349,758 23.03%
-
Net Worth 1,197,748 1,037,422 1,017,545 635,622 301,952 319,036 244,823 30.27%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 102,769 62,877 34,135 30,135 - - - -
Div Payout % 60.10% 49.52% 57.53% 44.98% - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 1,197,748 1,037,422 1,017,545 635,622 301,952 319,036 244,823 30.27%
NOSH 1,691,257 1,691,818 1,679,117 914,960 301,952 302,061 302,250 33.22%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 12.54% 10.96% 4.53% 9.82% 9.70% 11.45% 14.60% -
ROE 14.28% 12.24% 5.83% 10.54% 16.69% 16.92% 24.41% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 82.08 69.01 80.52 123.74 195.90 156.11 135.49 -8.01%
EPS 10.11 7.51 3.53 7.32 16.69 17.87 19.78 -10.57%
DPS 6.08 3.72 2.03 3.29 0.00 0.00 0.00 -
NAPS 0.7082 0.6132 0.606 0.6947 1.00 1.0562 0.81 -2.21%
Adjusted Per Share Value based on latest NOSH - 914,960
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 90.34 75.99 87.99 73.69 38.50 30.69 26.65 22.55%
EPS 11.13 8.26 3.86 4.36 3.28 3.51 3.89 19.13%
DPS 6.69 4.09 2.22 1.96 0.00 0.00 0.00 -
NAPS 0.7795 0.6752 0.6622 0.4137 0.1965 0.2076 0.1593 30.28%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.13 0.86 0.52 2.51 2.80 3.02 2.79 -
P/RPS 1.38 1.25 0.65 2.03 1.43 1.93 2.06 -6.45%
P/EPS 11.18 11.46 14.72 34.28 16.78 16.90 14.11 -3.80%
EY 8.95 8.73 6.80 2.92 5.96 5.92 7.09 3.95%
DY 5.38 4.33 3.90 1.31 0.00 0.00 0.00 -
P/NAPS 1.60 1.40 0.86 3.61 2.80 2.86 3.44 -11.97%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 30/05/11 26/05/10 26/05/09 29/05/08 23/05/07 29/05/06 26/05/05 -
Price 1.30 0.77 0.58 0.81 2.88 2.84 2.93 -
P/RPS 1.58 1.12 0.72 0.65 1.47 1.82 2.16 -5.07%
P/EPS 12.86 10.26 16.41 11.06 17.26 15.90 14.82 -2.33%
EY 7.78 9.75 6.09 9.04 5.79 6.29 6.75 2.39%
DY 4.68 4.83 3.50 4.07 0.00 0.00 0.00 -
P/NAPS 1.84 1.26 0.96 1.17 2.88 2.69 3.62 -10.66%

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