[MEDIAC] YoY Annualized Quarter Result on 30-Sep-2007 [#2]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 11.5%
YoY- -16.87%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,413,282 1,121,246 1,523,994 1,175,722 479,464 481,300 379,518 24.48%
PBT 241,140 128,228 160,378 123,820 83,240 76,954 70,752 22.66%
Tax -65,202 -39,204 -54,838 -35,200 -22,550 -16,792 -10,988 34.53%
NP 175,938 89,024 105,540 88,620 60,690 60,162 59,764 19.70%
-
NP to SH 174,298 90,418 104,094 50,450 60,690 60,162 59,764 19.51%
-
Tax Rate 27.04% 30.57% 34.19% 28.43% 27.09% 21.82% 15.53% -
Total Cost 1,237,344 1,032,222 1,418,454 1,087,102 418,774 421,138 319,754 25.28%
-
Net Worth 0 0 1,079,177 301,979 349,224 250,674 182,740 -
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 86,007 46,842 52,700 5,375 - 51,343 - -
Div Payout % 49.35% 51.81% 50.63% 10.65% - 85.34% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 0 0 1,079,177 301,979 349,224 250,674 182,740 -
NOSH 1,686,420 1,684,983 1,689,117 301,979 301,940 302,018 257,381 36.77%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 12.45% 7.94% 6.93% 7.54% 12.66% 12.50% 15.75% -
ROE 0.00% 0.00% 9.65% 16.71% 17.38% 24.00% 32.70% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 83.80 66.54 90.22 389.34 158.79 159.36 147.45 -8.98%
EPS 10.34 5.36 6.16 5.50 20.10 19.92 23.22 -12.60%
DPS 5.10 2.78 3.12 1.78 0.00 17.00 0.00 -
NAPS 0.00 0.00 0.6389 1.00 1.1566 0.83 0.71 -
Adjusted Per Share Value based on latest NOSH - 301,826
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 83.76 66.45 90.32 69.68 28.42 28.53 22.49 24.48%
EPS 10.33 5.36 6.17 2.99 3.60 3.57 3.54 19.53%
DPS 5.10 2.78 3.12 0.32 0.00 3.04 0.00 -
NAPS 0.00 0.00 0.6396 0.179 0.207 0.1486 0.1083 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.87 0.51 0.77 2.75 2.68 3.46 0.00 -
P/RPS 1.04 0.77 0.85 0.71 1.69 2.17 0.00 -
P/EPS 8.42 9.50 12.49 16.46 13.33 17.37 0.00 -
EY 11.88 10.52 8.00 6.08 7.50 5.76 0.00 -
DY 5.86 5.45 4.05 0.65 0.00 4.91 0.00 -
P/NAPS 0.00 0.00 1.21 2.75 2.32 4.17 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 25/11/09 27/11/08 23/11/07 29/11/06 28/11/05 25/11/04 -
Price 0.86 0.55 0.59 2.65 2.58 3.30 2.70 -
P/RPS 1.03 0.83 0.65 0.68 1.62 2.07 1.83 -9.13%
P/EPS 8.32 10.25 9.57 15.86 12.84 16.57 11.63 -5.42%
EY 12.02 9.76 10.45 6.30 7.79 6.04 8.60 5.73%
DY 5.93 5.05 5.29 0.67 0.00 5.15 0.00 -
P/NAPS 0.00 0.00 0.92 2.65 2.23 3.98 3.80 -

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