[MEDIAC] QoQ Cumulative Quarter Result on 30-Jun-2006 [#1]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -72.72%
YoY- -20.07%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 973,444 360,051 239,732 119,233 471,541 357,126 240,650 154.08%
PBT 85,547 63,227 41,620 20,186 71,592 55,364 38,477 70.43%
Tax -21,108 -17,094 -11,275 -5,466 -17,624 -13,245 -8,396 84.99%
NP 64,439 46,133 30,345 14,720 53,968 42,119 30,081 66.25%
-
NP to SH 36,718 46,133 30,345 14,720 53,968 42,119 30,081 14.22%
-
Tax Rate 24.67% 27.04% 27.09% 27.08% 24.62% 23.92% 21.82% -
Total Cost 909,005 313,918 209,387 104,513 417,573 315,007 210,569 165.35%
-
Net Worth 203,890 339,325 349,224 333,965 318,897 307,030 250,674 -12.87%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - 25,666 - 25,671 -
Div Payout % - - - - 47.56% - 85.34% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 203,890 339,325 349,224 333,965 318,897 307,030 250,674 -12.87%
NOSH 301,926 301,917 301,940 302,258 301,957 301,928 302,018 -0.02%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 6.62% 12.81% 12.66% 12.35% 11.45% 11.79% 12.50% -
ROE 18.01% 13.60% 8.69% 4.41% 16.92% 13.72% 12.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 322.41 119.25 79.40 39.45 156.16 118.28 79.68 154.14%
EPS 4.02 15.28 10.05 4.87 17.87 13.95 9.96 -45.41%
DPS 0.00 0.00 0.00 0.00 8.50 0.00 8.50 -
NAPS 0.6753 1.1239 1.1566 1.1049 1.0561 1.0169 0.83 -12.85%
Adjusted Per Share Value based on latest NOSH - 302,258
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 63.35 23.43 15.60 7.76 30.69 23.24 15.66 154.10%
EPS 2.39 3.00 1.97 0.96 3.51 2.74 1.96 14.15%
DPS 0.00 0.00 0.00 0.00 1.67 0.00 1.67 -
NAPS 0.1327 0.2208 0.2273 0.2173 0.2075 0.1998 0.1631 -12.85%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.80 2.53 2.68 2.80 3.02 3.38 3.46 -
P/RPS 0.87 2.12 3.38 7.10 1.93 2.86 4.34 -65.78%
P/EPS 23.02 16.56 26.67 57.49 16.90 24.23 34.74 -24.01%
EY 4.34 6.04 3.75 1.74 5.92 4.13 2.88 31.47%
DY 0.00 0.00 0.00 0.00 2.81 0.00 2.46 -
P/NAPS 4.15 2.25 2.32 2.53 2.86 3.32 4.17 -0.32%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 23/05/07 26/02/07 29/11/06 28/08/06 29/05/06 17/02/06 28/11/05 -
Price 2.88 2.78 2.58 2.67 2.84 3.20 3.30 -
P/RPS 0.89 2.33 3.25 6.77 1.82 2.71 4.14 -64.14%
P/EPS 23.68 18.19 25.67 54.83 15.89 22.94 33.13 -20.07%
EY 4.22 5.50 3.90 1.82 6.29 4.36 3.02 25.01%
DY 0.00 0.00 0.00 0.00 2.99 0.00 2.58 -
P/NAPS 4.26 2.47 2.23 2.42 2.69 3.15 3.98 4.64%

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