[MEDIAC] QoQ Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 3.07%
YoY- 0.88%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,087,344 973,444 480,068 479,464 476,932 471,541 476,168 73.67%
PBT 115,612 85,547 84,302 83,240 80,744 71,592 73,818 34.97%
Tax -34,248 -21,108 -22,792 -22,550 -21,864 -17,624 -17,660 55.70%
NP 81,364 64,439 61,510 60,690 58,880 53,968 56,158 28.12%
-
NP to SH 45,248 36,718 61,510 60,690 58,880 53,968 56,158 -13.44%
-
Tax Rate 29.62% 24.67% 27.04% 27.09% 27.08% 24.62% 23.92% -
Total Cost 1,005,980 909,005 418,557 418,774 418,052 417,573 420,009 79.30%
-
Net Worth 302,135 203,890 339,325 349,224 333,965 318,897 307,030 -1.06%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - 25,666 - -
Div Payout % - - - - - 47.56% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 302,135 203,890 339,325 349,224 333,965 318,897 307,030 -1.06%
NOSH 302,135 301,926 301,917 301,940 302,258 301,957 301,928 0.04%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 7.48% 6.62% 12.81% 12.66% 12.35% 11.45% 11.79% -
ROE 14.98% 18.01% 18.13% 17.38% 17.63% 16.92% 18.29% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 359.89 322.41 159.01 158.79 157.79 156.16 157.71 73.59%
EPS 4.96 4.02 20.37 20.10 19.48 17.87 18.60 -58.67%
DPS 0.00 0.00 0.00 0.00 0.00 8.50 0.00 -
NAPS 1.00 0.6753 1.1239 1.1566 1.1049 1.0561 1.0169 -1.11%
Adjusted Per Share Value based on latest NOSH - 302,224
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 70.77 63.35 31.24 31.20 31.04 30.69 30.99 73.67%
EPS 2.94 2.39 4.00 3.95 3.83 3.51 3.65 -13.46%
DPS 0.00 0.00 0.00 0.00 0.00 1.67 0.00 -
NAPS 0.1966 0.1327 0.2208 0.2273 0.2173 0.2075 0.1998 -1.07%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.91 2.80 2.53 2.68 2.80 3.02 3.38 -
P/RPS 0.81 0.87 1.59 1.69 1.77 1.93 2.14 -47.76%
P/EPS 19.43 23.02 12.42 13.33 14.37 16.90 18.17 4.58%
EY 5.15 4.34 8.05 7.50 6.96 5.92 5.50 -4.30%
DY 0.00 0.00 0.00 0.00 0.00 2.81 0.00 -
P/NAPS 2.91 4.15 2.25 2.32 2.53 2.86 3.32 -8.43%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 23/05/07 26/02/07 29/11/06 28/08/06 29/05/06 17/02/06 -
Price 2.62 2.88 2.78 2.58 2.67 2.84 3.20 -
P/RPS 0.73 0.89 1.75 1.62 1.69 1.82 2.03 -49.52%
P/EPS 17.49 23.68 13.65 12.84 13.71 15.89 17.20 1.12%
EY 5.72 4.22 7.33 7.79 7.30 6.29 5.81 -1.03%
DY 0.00 0.00 0.00 0.00 0.00 2.99 0.00 -
P/NAPS 2.62 4.26 2.47 2.23 2.42 2.69 3.15 -11.58%

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