[MEDIAC] QoQ Annualized Quarter Result on 31-Mar-2006 [#4]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -3.9%
YoY- -9.71%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 480,068 479,464 476,932 471,541 476,168 481,300 491,800 -1.59%
PBT 84,302 83,240 80,744 71,592 73,818 76,954 89,756 -4.08%
Tax -22,792 -22,550 -21,864 -17,624 -17,660 -16,792 -16,096 26.01%
NP 61,510 60,690 58,880 53,968 56,158 60,162 73,660 -11.29%
-
NP to SH 61,510 60,690 58,880 53,968 56,158 60,162 73,660 -11.29%
-
Tax Rate 27.04% 27.09% 27.08% 24.62% 23.92% 21.82% 17.93% -
Total Cost 418,557 418,774 418,052 417,573 420,009 421,138 418,140 0.06%
-
Net Worth 339,325 349,224 333,965 318,897 307,030 250,674 262,640 18.56%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - 25,666 - 51,343 - -
Div Payout % - - - 47.56% - 85.34% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 339,325 349,224 333,965 318,897 307,030 250,674 262,640 18.56%
NOSH 301,917 301,940 302,258 301,957 301,928 302,018 301,885 0.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 12.81% 12.66% 12.35% 11.45% 11.79% 12.50% 14.98% -
ROE 18.13% 17.38% 17.63% 16.92% 18.29% 24.00% 28.05% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 159.01 158.79 157.79 156.16 157.71 159.36 162.91 -1.59%
EPS 20.37 20.10 19.48 17.87 18.60 19.92 24.40 -11.30%
DPS 0.00 0.00 0.00 8.50 0.00 17.00 0.00 -
NAPS 1.1239 1.1566 1.1049 1.0561 1.0169 0.83 0.87 18.55%
Adjusted Per Share Value based on latest NOSH - 302,061
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 31.24 31.20 31.04 30.69 30.99 31.32 32.01 -1.60%
EPS 4.00 3.95 3.83 3.51 3.65 3.92 4.79 -11.29%
DPS 0.00 0.00 0.00 1.67 0.00 3.34 0.00 -
NAPS 0.2208 0.2273 0.2173 0.2075 0.1998 0.1631 0.1709 18.56%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.53 2.68 2.80 3.02 3.38 3.46 2.93 -
P/RPS 1.59 1.69 1.77 1.93 2.14 2.17 1.80 -7.91%
P/EPS 12.42 13.33 14.37 16.90 18.17 17.37 12.01 2.25%
EY 8.05 7.50 6.96 5.92 5.50 5.76 8.33 -2.24%
DY 0.00 0.00 0.00 2.81 0.00 4.91 0.00 -
P/NAPS 2.25 2.32 2.53 2.86 3.32 4.17 3.37 -23.55%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 29/11/06 28/08/06 29/05/06 17/02/06 28/11/05 26/08/05 -
Price 2.78 2.58 2.67 2.84 3.20 3.30 3.26 -
P/RPS 1.75 1.62 1.69 1.82 2.03 2.07 2.00 -8.49%
P/EPS 13.65 12.84 13.71 15.89 17.20 16.57 13.36 1.43%
EY 7.33 7.79 7.30 6.29 5.81 6.04 7.48 -1.33%
DY 0.00 0.00 0.00 2.99 0.00 5.15 0.00 -
P/NAPS 2.47 2.23 2.42 2.69 3.15 3.98 3.75 -24.23%

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