[MEDIAC] QoQ 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
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 285,230 301,706 271,836 231,466 120,319 120,499 119,233 78.58%
PBT 43,403 31,485 28,903 15,400 21,607 21,434 20,186 66.35%
Tax -13,218 -8,587 -8,562 -4,168 -5,819 -5,809 -5,466 79.87%
NP 30,185 22,898 20,341 11,232 15,788 15,625 14,720 61.19%
-
NP to SH 16,290 13,318 11,312 4,251 15,788 15,625 14,720 6.97%
-
Tax Rate 30.45% 27.27% 29.62% 27.06% 26.93% 27.10% 27.08% -
Total Cost 255,045 278,808 251,495 220,234 104,531 104,874 104,513 80.96%
-
Net Worth 301,753 301,826 302,135 301,952 339,275 349,552 333,965 -6.52%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - 2,686 - - - - - -
Div Payout % - 20.17% - - - - - -
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 301,753 301,826 302,135 301,952 339,275 349,552 333,965 -6.52%
NOSH 301,753 301,826 302,135 301,952 301,873 302,224 302,258 -0.11%
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 10.58% 7.59% 7.48% 4.85% 13.12% 12.97% 12.35% -
ROE 5.40% 4.41% 3.74% 1.41% 4.65% 4.47% 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 94.52 99.96 89.97 76.66 39.86 39.87 39.45 78.76%
EPS 1.77 1.44 1.24 0.47 5.23 5.17 4.87 -48.97%
DPS 0.00 0.89 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 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 16.91 17.88 16.11 13.72 7.13 7.14 7.07 78.56%
EPS 0.97 0.79 0.67 0.25 0.94 0.93 0.87 7.50%
DPS 0.00 0.16 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1788 0.1789 0.1791 0.179 0.2011 0.2072 0.1979 -6.52%
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 2.87 2.75 3.23 3.65 6.35 6.72 7.10 -45.23%
P/EPS 50.20 62.32 77.72 198.89 48.37 51.84 57.49 -8.62%
EY 1.99 1.60 1.29 0.50 2.07 1.93 1.74 9.33%
DY 0.00 0.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 2.75 2.91 2.80 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 2.75 2.65 2.91 3.76 6.97 6.47 6.77 -45.06%
P/EPS 48.16 60.06 69.98 204.57 53.15 49.90 54.83 -8.26%
EY 2.08 1.67 1.43 0.49 1.88 2.00 1.82 9.28%
DY 0.00 0.34 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 2.65 2.62 2.88 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