[MEDIAC] YoY TTM 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- -4.91%
YoY- -17.63%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,282,633 1,157,533 1,326,912 925,327 470,623 460,420 189,759 37.48%
PBT 222,543 92,644 172,599 97,395 74,734 73,150 35,376 35.84%
Tax -54,148 -39,416 -51,358 -27,136 -20,502 -13,180 -5,494 46.39%
NP 168,395 53,228 121,241 70,259 54,232 59,970 29,882 33.38%
-
NP to SH 165,961 52,699 94,919 44,669 54,232 59,970 29,882 33.05%
-
Tax Rate 24.33% 42.55% 29.76% 27.86% 27.43% 18.02% 15.53% -
Total Cost 1,114,238 1,104,305 1,205,671 855,068 416,391 400,450 159,877 38.18%
-
Net Worth 0 0 1,074,810 301,826 349,552 250,849 186,591 -
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 82,487 31,350 53,692 2,686 - - - -
Div Payout % 49.70% 59.49% 56.57% 6.01% - - - -
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 1,074,810 301,826 349,552 250,849 186,591 -
NOSH 1,688,945 1,687,647 1,682,283 301,826 302,224 302,227 262,805 36.33%
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 13.13% 4.60% 9.14% 7.59% 11.52% 13.03% 15.75% -
ROE 0.00% 0.00% 8.83% 14.80% 15.51% 23.91% 16.01% -
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 75.94 68.59 78.88 306.58 155.72 152.34 72.21 0.84%
EPS 9.83 3.12 5.64 14.80 17.94 19.84 11.37 -2.39%
DPS 4.88 1.86 3.19 0.89 0.00 0.00 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 76.02 68.61 78.64 54.84 27.89 27.29 11.25 37.47%
EPS 9.84 3.12 5.63 2.65 3.21 3.55 1.77 33.08%
DPS 4.89 1.86 3.18 0.16 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.637 0.1789 0.2072 0.1487 0.1106 -
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 1.15 0.74 0.98 0.90 1.72 2.27 0.00 -
P/EPS 8.85 16.33 13.65 18.58 14.94 17.44 0.00 -
EY 11.29 6.12 7.33 5.38 6.70 5.73 0.00 -
DY 5.61 3.65 4.14 0.32 0.00 0.00 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 - -
Price 0.86 0.55 0.59 2.65 2.58 3.30 0.00 -
P/RPS 1.13 0.80 0.75 0.86 1.66 2.17 0.00 -
P/EPS 8.75 17.61 10.46 17.91 14.38 16.63 0.00 -
EY 11.43 5.68 9.56 5.58 6.96 6.01 0.00 -
DY 5.67 3.38 5.41 0.34 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.92 2.65 2.23 3.98 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