[MEDIAC] QoQ Cumulative 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- -20.41%
YoY- -31.96%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 878,221 587,861 271,836 973,444 360,051 239,732 119,233 277.18%
PBT 105,852 61,910 28,903 85,547 63,227 41,620 20,186 200.92%
Tax -30,971 -17,600 -8,562 -21,108 -17,094 -11,275 -5,466 216.82%
NP 74,881 44,310 20,341 64,439 46,133 30,345 14,720 194.90%
-
NP to SH 41,735 25,225 11,312 36,718 46,133 30,345 14,720 99.94%
-
Tax Rate 29.26% 28.43% 29.62% 24.67% 27.04% 27.09% 27.08% -
Total Cost 803,340 543,551 251,495 909,005 313,918 209,387 104,513 288.03%
-
Net Worth 302,042 301,979 302,135 203,890 339,325 349,224 333,965 -6.46%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 2,688 2,687 - - - - - -
Div Payout % 6.44% 10.65% - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 302,042 301,979 302,135 203,890 339,325 349,224 333,965 -6.46%
NOSH 302,042 301,979 302,135 301,926 301,917 301,940 302,258 -0.04%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 8.53% 7.54% 7.48% 6.62% 12.81% 12.66% 12.35% -
ROE 13.82% 8.35% 3.74% 18.01% 13.60% 8.69% 4.41% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 290.76 194.67 89.97 322.41 119.25 79.40 39.45 277.35%
EPS 4.58 2.75 1.24 4.02 15.28 10.05 4.87 -3.99%
DPS 0.89 0.89 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 0.6753 1.1239 1.1566 1.1049 -6.41%
Adjusted Per Share Value based on latest NOSH - 301,952
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 52.05 34.84 16.11 57.69 21.34 14.21 7.07 277.06%
EPS 2.47 1.50 0.67 2.18 2.73 1.80 0.87 100.12%
DPS 0.16 0.16 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.179 0.179 0.1791 0.1208 0.2011 0.207 0.1979 -6.45%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.71 2.75 2.91 2.80 2.53 2.68 2.80 -
P/RPS 0.93 1.41 3.23 0.87 2.12 3.38 7.10 -74.11%
P/EPS 19.61 32.92 77.72 23.02 16.56 26.67 57.49 -51.08%
EY 5.10 3.04 1.29 4.34 6.04 3.75 1.74 104.40%
DY 0.33 0.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 2.75 2.91 4.15 2.25 2.32 2.53 4.67%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 18/02/08 23/11/07 23/08/07 23/05/07 26/02/07 29/11/06 28/08/06 -
Price 2.60 2.65 2.62 2.88 2.78 2.58 2.67 -
P/RPS 0.89 1.36 2.91 0.89 2.33 3.25 6.77 -74.04%
P/EPS 18.82 31.72 69.98 23.68 18.19 25.67 54.83 -50.88%
EY 5.31 3.15 1.43 4.22 5.50 3.90 1.82 103.78%
DY 0.34 0.34 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 2.65 2.62 4.26 2.47 2.23 2.42 4.88%

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