[MEDIAC] QoQ TTM 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- 1.12%
YoY- -22.09%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,326,912 1,245,596 1,132,216 1,090,238 925,327 744,120 591,517 71.11%
PBT 172,599 169,389 152,048 119,191 97,395 87,344 78,627 68.66%
Tax -51,358 -46,490 -40,858 -34,535 -27,136 -24,358 -21,262 79.73%
NP 121,241 122,899 111,190 84,656 70,259 62,986 57,365 64.46%
-
NP to SH 94,919 86,724 66,999 45,171 44,669 46,976 50,384 52.36%
-
Tax Rate 29.76% 27.45% 26.87% 28.97% 27.86% 27.89% 27.04% -
Total Cost 1,205,671 1,122,697 1,021,026 1,005,582 855,068 681,134 534,152 71.81%
-
Net Worth 1,074,810 0 635,622 301,753 301,826 302,135 301,952 132.59%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 53,692 30,135 30,135 2,686 2,686 - - -
Div Payout % 56.57% 34.75% 44.98% 5.95% 6.01% - - -
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 1,074,810 0 635,622 301,753 301,826 302,135 301,952 132.59%
NOSH 1,682,283 1,694,411 914,960 301,753 301,826 302,135 301,952 213.29%
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 9.14% 9.87% 9.82% 7.76% 7.59% 8.46% 9.70% -
ROE 8.83% 0.00% 10.54% 14.97% 14.80% 15.55% 16.69% -
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 78.88 73.51 123.74 361.30 306.58 246.29 195.90 -45.38%
EPS 5.64 5.12 7.32 14.97 14.80 15.55 16.69 -51.38%
DPS 3.19 1.78 3.29 0.89 0.89 0.00 0.00 -
NAPS 0.6389 0.00 0.6947 1.00 1.00 1.00 1.00 -25.75%
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 78.64 73.82 67.10 64.62 54.84 44.10 35.06 71.09%
EPS 5.63 5.14 3.97 2.68 2.65 2.78 2.99 52.30%
DPS 3.18 1.79 1.79 0.16 0.16 0.00 0.00 -
NAPS 0.637 0.00 0.3767 0.1788 0.1789 0.1791 0.179 132.55%
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 0.98 1.12 2.03 0.75 0.90 1.18 1.43 -22.21%
P/EPS 13.65 16.02 34.28 18.10 18.58 18.72 16.78 -12.82%
EY 7.33 6.24 2.92 5.52 5.38 5.34 5.96 14.74%
DY 4.14 2.17 1.31 0.33 0.32 0.00 0.00 -
P/NAPS 1.21 0.00 3.61 2.71 2.75 2.91 2.80 -42.75%
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 0.75 1.09 0.65 0.72 0.86 1.06 1.47 -36.07%
P/EPS 10.46 15.63 11.06 17.37 17.91 16.85 17.26 -28.32%
EY 9.56 6.40 9.04 5.76 5.58 5.93 5.79 39.56%
DY 5.41 2.22 4.07 0.34 0.34 0.00 0.00 -
P/NAPS 0.92 0.00 1.17 2.60 2.65 2.62 2.88 -53.17%

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