[MEDIAC] YoY TTM 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- -6.76%
YoY- -6.56%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,207,370 1,247,004 1,245,596 744,120 467,824 440,131 92,348 53.45%
PBT 204,012 85,235 169,389 87,344 69,338 73,108 19,380 48.01%
Tax -50,194 -41,097 -46,490 -24,358 -19,065 -11,690 -2,612 63.62%
NP 153,818 44,138 122,899 62,986 50,273 61,418 16,768 44.65%
-
NP to SH 151,962 43,524 86,724 46,976 50,273 61,418 16,768 44.36%
-
Tax Rate 24.60% 48.22% 27.45% 27.89% 27.50% 15.99% 13.48% -
Total Cost 1,053,552 1,202,866 1,122,697 681,134 417,551 378,713 75,580 55.10%
-
Net Worth 0 0 0 302,135 333,965 262,640 200,000 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 62,877 34,135 30,135 - - - - -
Div Payout % 41.38% 78.43% 34.75% - - - - -
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 0 302,135 333,965 262,640 200,000 -
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 12.74% 3.54% 9.87% 8.46% 10.75% 13.95% 18.16% -
ROE 0.00% 0.00% 0.00% 15.55% 15.05% 23.38% 8.38% -
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 71.72 74.56 73.51 246.29 154.78 145.79 923.48 -34.66%
EPS 9.03 2.60 5.12 15.55 16.63 20.34 167.68 -38.53%
DPS 3.72 2.03 1.78 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 1.00 1.1049 0.87 20.00 -
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 71.56 73.91 73.82 44.10 27.73 26.09 5.47 53.47%
EPS 9.01 2.58 5.14 2.78 2.98 3.64 0.99 44.46%
DPS 3.73 2.02 1.79 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.1791 0.1979 0.1557 0.1185 -
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 1.16 0.75 1.12 1.18 1.81 2.01 0.00 -
P/EPS 9.19 21.52 16.02 18.72 16.83 14.40 0.00 -
EY 10.88 4.65 6.24 5.34 5.94 6.94 0.00 -
DY 4.48 3.63 2.17 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 - -
Price 0.83 0.53 0.80 2.62 2.67 3.26 0.00 -
P/RPS 1.16 0.71 1.09 1.06 1.73 2.24 0.00 -
P/EPS 9.19 20.37 15.63 16.85 16.05 16.02 0.00 -
EY 10.88 4.91 6.40 5.93 6.23 6.24 0.00 -
DY 4.48 3.83 2.22 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 2.62 2.42 3.75 0.00 -

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