[MEDIAC] YoY Cumulative Quarter Result on 31-Mar-2008 [#4]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- 67.65%
YoY- 90.56%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 1,348,812 1,137,516 1,437,826 1,197,000 973,444 471,541 409,529 21.96%
PBT 224,498 166,733 113,169 159,575 85,547 71,592 70,049 21.41%
Tax -55,732 -41,359 -49,884 -43,062 -21,108 -17,624 -10,277 32.53%
NP 168,766 125,374 63,285 116,513 64,439 53,968 59,772 18.87%
-
NP to SH 165,862 124,449 61,225 69,969 36,718 53,968 59,772 18.53%
-
Tax Rate 24.83% 24.81% 44.08% 26.99% 24.67% 24.62% 14.67% -
Total Cost 1,180,046 1,012,142 1,374,541 1,080,487 909,005 417,573 349,757 22.45%
-
Net Worth 1,191,313 1,033,858 1,016,502 635,474 203,890 318,897 226,557 31.85%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 99,416 62,213 35,728 35,217 - 25,666 - -
Div Payout % 59.94% 49.99% 58.36% 50.33% - 47.56% - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 1,191,313 1,033,858 1,016,502 635,474 203,890 318,897 226,557 31.85%
NOSH 1,682,170 1,686,005 1,677,397 914,747 301,926 301,957 279,700 34.83%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 12.51% 11.02% 4.40% 9.73% 6.62% 11.45% 14.60% -
ROE 13.92% 12.04% 6.02% 11.01% 18.01% 16.92% 26.38% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 80.18 67.47 85.72 130.86 322.41 156.16 146.42 -9.54%
EPS 9.86 7.38 3.65 7.66 4.02 17.87 21.37 -12.09%
DPS 5.91 3.69 2.13 3.85 0.00 8.50 0.00 -
NAPS 0.7082 0.6132 0.606 0.6947 0.6753 1.0561 0.81 -2.21%
Adjusted Per Share Value based on latest NOSH - 914,960
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 79.94 67.42 85.22 70.94 57.69 27.95 24.27 21.96%
EPS 9.83 7.38 3.63 4.15 2.18 3.20 3.54 18.54%
DPS 5.89 3.69 2.12 2.09 0.00 1.52 0.00 -
NAPS 0.7061 0.6128 0.6025 0.3766 0.1208 0.189 0.1343 31.84%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.13 0.86 0.52 2.51 2.80 3.02 2.79 -
P/RPS 1.41 1.27 0.61 1.92 0.87 1.93 1.91 -4.93%
P/EPS 11.46 11.65 14.25 32.81 23.02 16.90 13.06 -2.15%
EY 8.73 8.58 7.02 3.05 4.34 5.92 7.66 2.20%
DY 5.23 4.29 4.10 1.53 0.00 2.81 0.00 -
P/NAPS 1.60 1.40 0.86 3.61 4.15 2.86 3.44 -11.97%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 30/05/11 26/05/10 26/05/09 29/05/08 23/05/07 29/05/06 26/05/05 -
Price 1.30 0.77 0.58 0.81 2.88 2.84 2.93 -
P/RPS 1.62 1.14 0.68 0.62 0.89 1.82 2.00 -3.44%
P/EPS 13.18 10.43 15.89 10.59 23.68 15.89 13.71 -0.65%
EY 7.58 9.59 6.29 9.44 4.22 6.29 7.29 0.65%
DY 4.55 4.79 3.67 4.75 0.00 2.99 0.00 -
P/NAPS 1.84 1.26 0.96 1.17 4.26 2.69 3.62 -10.66%

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