[MEDIAC] YoY Cumulative Quarter Result on 30-Jun-2007 [#1]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -69.19%
YoY- -23.15%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 319,924 280,142 385,216 271,836 119,233 122,950 92,348 22.99%
PBT 56,758 23,086 46,244 28,903 20,186 22,439 19,380 19.60%
Tax -15,979 -8,211 -14,194 -8,562 -5,466 -4,024 -2,612 35.21%
NP 40,779 14,875 32,050 20,341 14,720 18,415 16,768 15.95%
-
NP to SH 40,211 15,231 31,037 11,312 14,720 18,415 16,768 15.68%
-
Tax Rate 28.15% 35.57% 30.69% 29.62% 27.08% 17.93% 13.48% -
Total Cost 279,145 265,267 353,166 251,495 104,513 104,535 75,580 24.31%
-
Net Worth 0 0 0 302,135 333,965 262,640 203,899 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 0 0 0 302,135 333,965 262,640 203,899 -
NOSH 1,683,359 1,672,525 1,694,411 302,135 302,258 301,885 10,000 134.88%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 12.75% 5.31% 8.32% 7.48% 12.35% 14.98% 18.16% -
ROE 0.00% 0.00% 0.00% 3.74% 4.41% 7.01% 8.22% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 19.01 16.75 22.73 89.97 39.45 40.73 923.48 -47.63%
EPS 2.39 0.91 1.83 1.24 4.87 6.10 167.68 -50.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 1.00 1.1049 0.87 20.39 -
Adjusted Per Share Value based on latest NOSH - 302,135
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 18.96 16.60 22.83 16.11 7.07 7.29 5.47 23.00%
EPS 2.38 0.90 1.84 0.67 0.87 1.09 0.99 15.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.1791 0.1979 0.1557 0.1208 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 - -
Price 0.83 0.56 0.82 2.91 2.80 2.93 0.00 -
P/RPS 4.37 3.34 3.61 3.23 7.10 7.19 0.00 -
P/EPS 34.75 61.49 44.77 77.72 57.49 48.03 0.00 -
EY 2.88 1.63 2.23 1.29 1.74 2.08 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 2.91 2.53 3.37 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 26/08/09 27/08/08 23/08/07 28/08/06 26/08/05 18/10/04 -
Price 0.83 0.53 0.80 2.62 2.67 3.26 2.60 -
P/RPS 4.37 3.16 3.52 2.91 6.77 8.00 0.28 58.05%
P/EPS 34.75 58.20 43.67 69.98 54.83 53.44 1.55 67.88%
EY 2.88 1.72 2.29 1.43 1.82 1.87 64.49 -40.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 2.62 2.42 3.75 0.13 -

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