[MEDIAC] QoQ Cumulative Quarter Result on 30-Sep-2005 [#2]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 63.35%
YoY- 0.67%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 119,233 471,541 357,126 240,650 122,950 409,529 300,078 -46.04%
PBT 20,186 71,592 55,364 38,477 22,439 70,049 54,790 -48.70%
Tax -5,466 -17,624 -13,245 -8,396 -4,024 -10,277 -6,836 -13.88%
NP 14,720 53,968 42,119 30,081 18,415 59,772 47,954 -54.59%
-
NP to SH 14,720 53,968 42,119 30,081 18,415 59,772 47,954 -54.59%
-
Tax Rate 27.08% 24.62% 23.92% 21.82% 17.93% 14.67% 12.48% -
Total Cost 104,513 417,573 315,007 210,569 104,535 349,757 252,124 -44.49%
-
Net Worth 333,965 318,897 307,030 250,674 262,640 226,557 209,679 36.50%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 25,666 - 25,671 - - - -
Div Payout % - 47.56% - 85.34% - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 333,965 318,897 307,030 250,674 262,640 226,557 209,679 36.50%
NOSH 302,258 301,957 301,928 302,018 301,885 279,700 272,311 7.22%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 12.35% 11.45% 11.79% 12.50% 14.98% 14.60% 15.98% -
ROE 4.41% 16.92% 13.72% 12.00% 7.01% 26.38% 22.87% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 39.45 156.16 118.28 79.68 40.73 146.42 110.20 -49.67%
EPS 4.87 17.87 13.95 9.96 6.10 21.37 17.61 -57.65%
DPS 0.00 8.50 0.00 8.50 0.00 0.00 0.00 -
NAPS 1.1049 1.0561 1.0169 0.83 0.87 0.81 0.77 27.30%
Adjusted Per Share Value based on latest NOSH - 302,227
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 7.76 30.69 23.24 15.66 8.00 26.65 19.53 -46.04%
EPS 0.96 3.51 2.74 1.96 1.20 3.89 3.12 -54.52%
DPS 0.00 1.67 0.00 1.67 0.00 0.00 0.00 -
NAPS 0.2173 0.2075 0.1998 0.1631 0.1709 0.1474 0.1365 36.45%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.80 3.02 3.38 3.46 2.93 2.79 2.65 -
P/RPS 7.10 1.93 2.86 4.34 7.19 1.91 2.40 106.48%
P/EPS 57.49 16.90 24.23 34.74 48.03 13.06 15.05 144.96%
EY 1.74 5.92 4.13 2.88 2.08 7.66 6.65 -59.19%
DY 0.00 2.81 0.00 2.46 0.00 0.00 0.00 -
P/NAPS 2.53 2.86 3.32 4.17 3.37 3.44 3.44 -18.56%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 29/05/06 17/02/06 28/11/05 26/08/05 26/05/05 24/02/05 -
Price 2.67 2.84 3.20 3.30 3.26 2.93 2.70 -
P/RPS 6.77 1.82 2.71 4.14 8.00 2.00 2.45 97.28%
P/EPS 54.83 15.89 22.94 33.13 53.44 13.71 15.33 134.42%
EY 1.82 6.29 4.36 3.02 1.87 7.29 6.52 -57.38%
DY 0.00 2.99 0.00 2.58 0.00 0.00 0.00 -
P/NAPS 2.42 2.69 3.15 3.98 3.75 3.62 3.51 -22.00%

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