[MEDIAC] QoQ TTM 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- -13.1%
YoY- -6.64%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,090,238 925,327 744,120 591,517 474,467 470,623 467,824 75.50%
PBT 119,191 97,395 87,344 78,627 79,455 74,734 69,338 43.35%
Tax -34,535 -27,136 -24,358 -21,262 -21,473 -20,502 -19,065 48.43%
NP 84,656 70,259 62,986 57,365 57,982 54,232 50,273 41.40%
-
NP to SH 45,171 44,669 46,976 50,384 57,982 54,232 50,273 -6.86%
-
Tax Rate 28.97% 27.86% 27.89% 27.04% 27.03% 27.43% 27.50% -
Total Cost 1,005,582 855,068 681,134 534,152 416,485 416,391 417,551 79.38%
-
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 2,686 - - - - - -
Div Payout % 5.95% 6.01% - - - - - -
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 7.76% 7.59% 8.46% 9.70% 12.22% 11.52% 10.75% -
ROE 14.97% 14.80% 15.55% 16.69% 17.09% 15.51% 15.05% -
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 361.30 306.58 246.29 195.90 157.17 155.72 154.78 75.69%
EPS 14.97 14.80 15.55 16.69 19.21 17.94 16.63 -6.75%
DPS 0.89 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 64.62 54.84 44.10 35.06 28.12 27.89 27.73 75.49%
EPS 2.68 2.65 2.78 2.99 3.44 3.21 2.98 -6.81%
DPS 0.16 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 0.75 0.90 1.18 1.43 1.61 1.72 1.81 -44.33%
P/EPS 18.10 18.58 18.72 16.78 13.17 14.94 16.83 4.95%
EY 5.52 5.38 5.34 5.96 7.59 6.70 5.94 -4.75%
DY 0.33 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 0.72 0.86 1.06 1.47 1.77 1.66 1.73 -44.16%
P/EPS 17.37 17.91 16.85 17.26 14.47 14.38 16.05 5.39%
EY 5.76 5.58 5.93 5.79 6.91 6.96 6.23 -5.08%
DY 0.34 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