[MEDIAC] QoQ Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
17-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -6.65%
YoY- -12.17%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 479,464 476,932 471,541 476,168 481,300 491,800 409,529 11.07%
PBT 83,240 80,744 71,592 73,818 76,954 89,756 70,049 12.17%
Tax -22,550 -21,864 -17,624 -17,660 -16,792 -16,096 -10,277 68.77%
NP 60,690 58,880 53,968 56,158 60,162 73,660 59,772 1.02%
-
NP to SH 60,690 58,880 53,968 56,158 60,162 73,660 59,772 1.02%
-
Tax Rate 27.09% 27.08% 24.62% 23.92% 21.82% 17.93% 14.67% -
Total Cost 418,774 418,052 417,573 420,009 421,138 418,140 349,757 12.74%
-
Net Worth 349,224 333,965 318,897 307,030 250,674 262,640 226,557 33.40%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - 25,666 - 51,343 - - -
Div Payout % - - 47.56% - 85.34% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 349,224 333,965 318,897 307,030 250,674 262,640 226,557 33.40%
NOSH 301,940 302,258 301,957 301,928 302,018 301,885 279,700 5.22%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 12.66% 12.35% 11.45% 11.79% 12.50% 14.98% 14.60% -
ROE 17.38% 17.63% 16.92% 18.29% 24.00% 28.05% 26.38% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 158.79 157.79 156.16 157.71 159.36 162.91 146.42 5.55%
EPS 20.10 19.48 17.87 18.60 19.92 24.40 21.37 -3.99%
DPS 0.00 0.00 8.50 0.00 17.00 0.00 0.00 -
NAPS 1.1566 1.1049 1.0561 1.0169 0.83 0.87 0.81 26.77%
Adjusted Per Share Value based on latest NOSH - 301,704
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 31.20 31.04 30.69 30.99 31.32 32.01 26.65 11.06%
EPS 3.95 3.83 3.51 3.65 3.92 4.79 3.89 1.02%
DPS 0.00 0.00 1.67 0.00 3.34 0.00 0.00 -
NAPS 0.2273 0.2173 0.2075 0.1998 0.1631 0.1709 0.1474 33.44%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.68 2.80 3.02 3.38 3.46 2.93 2.79 -
P/RPS 1.69 1.77 1.93 2.14 2.17 1.80 1.91 -7.82%
P/EPS 13.33 14.37 16.90 18.17 17.37 12.01 13.06 1.37%
EY 7.50 6.96 5.92 5.50 5.76 8.33 7.66 -1.39%
DY 0.00 0.00 2.81 0.00 4.91 0.00 0.00 -
P/NAPS 2.32 2.53 2.86 3.32 4.17 3.37 3.44 -23.07%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 28/08/06 29/05/06 17/02/06 28/11/05 26/08/05 26/05/05 -
Price 2.58 2.67 2.84 3.20 3.30 3.26 2.93 -
P/RPS 1.62 1.69 1.82 2.03 2.07 2.00 2.00 -13.09%
P/EPS 12.84 13.71 15.89 17.20 16.57 13.36 13.71 -4.27%
EY 7.79 7.30 6.29 5.81 6.04 7.48 7.29 4.51%
DY 0.00 0.00 2.99 0.00 5.15 0.00 0.00 -
P/NAPS 2.23 2.42 2.69 3.15 3.98 3.75 3.62 -27.57%

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