[MEDIAC] QoQ 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
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,523,994 1,540,864 1,197,000 1,170,961 1,175,722 1,087,344 973,444 34.71%
PBT 160,378 184,976 159,575 141,136 123,820 115,612 85,547 51.86%
Tax -54,838 -56,776 -43,062 -41,294 -35,200 -34,248 -21,108 88.65%
NP 105,540 128,200 116,513 99,841 88,620 81,364 64,439 38.82%
-
NP to SH 104,094 124,148 69,969 55,646 50,450 45,248 36,718 99.92%
-
Tax Rate 34.19% 30.69% 26.99% 29.26% 28.43% 29.62% 24.67% -
Total Cost 1,418,454 1,412,664 1,080,487 1,071,120 1,087,102 1,005,980 909,005 34.42%
-
Net Worth 1,079,177 0 635,474 302,042 301,979 302,135 203,890 202.79%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 52,700 - 35,217 3,584 5,375 - - -
Div Payout % 50.63% - 50.33% 6.44% 10.65% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 1,079,177 0 635,474 302,042 301,979 302,135 203,890 202.79%
NOSH 1,689,117 1,694,411 914,747 302,042 301,979 302,135 301,926 214.15%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.93% 8.32% 9.73% 8.53% 7.54% 7.48% 6.62% -
ROE 9.65% 0.00% 11.01% 18.42% 16.71% 14.98% 18.01% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 90.22 90.94 130.86 387.68 389.34 359.89 322.41 -57.11%
EPS 6.16 7.32 7.66 6.11 5.50 4.96 4.02 32.81%
DPS 3.12 0.00 3.85 1.19 1.78 0.00 0.00 -
NAPS 0.6389 0.00 0.6947 1.00 1.00 1.00 0.6753 -3.61%
Adjusted Per Share Value based on latest NOSH - 301,753
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 90.32 91.32 70.94 69.40 69.68 64.45 57.69 34.72%
EPS 6.17 7.36 4.15 3.30 2.99 2.68 2.18 99.70%
DPS 3.12 0.00 2.09 0.21 0.32 0.00 0.00 -
NAPS 0.6396 0.00 0.3766 0.179 0.179 0.1791 0.1208 202.86%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.77 0.82 2.51 2.71 2.75 2.91 2.80 -
P/RPS 0.85 0.90 1.92 0.70 0.71 0.81 0.87 -1.53%
P/EPS 12.49 11.19 32.81 14.71 16.46 19.43 23.02 -33.40%
EY 8.00 8.94 3.05 6.80 6.08 5.15 4.34 50.16%
DY 4.05 0.00 1.53 0.44 0.65 0.00 0.00 -
P/NAPS 1.21 0.00 3.61 2.71 2.75 2.91 4.15 -55.93%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 27/08/08 29/05/08 18/02/08 23/11/07 23/08/07 23/05/07 -
Price 0.59 0.80 0.81 2.60 2.65 2.62 2.88 -
P/RPS 0.65 0.88 0.62 0.67 0.68 0.73 0.89 -18.85%
P/EPS 9.57 10.92 10.59 14.11 15.86 17.49 23.68 -45.24%
EY 10.45 9.16 9.44 7.09 6.30 5.72 4.22 82.73%
DY 5.29 0.00 4.75 0.46 0.67 0.00 0.00 -
P/NAPS 0.92 0.00 1.17 2.60 2.65 2.62 4.26 -63.90%

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