[MEDIAC] QoQ Cumulative 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- 106.15%
YoY- 0.88%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 271,836 973,444 360,051 239,732 119,233 471,541 357,126 -16.67%
PBT 28,903 85,547 63,227 41,620 20,186 71,592 55,364 -35.24%
Tax -8,562 -21,108 -17,094 -11,275 -5,466 -17,624 -13,245 -25.29%
NP 20,341 64,439 46,133 30,345 14,720 53,968 42,119 -38.52%
-
NP to SH 11,312 36,718 46,133 30,345 14,720 53,968 42,119 -58.47%
-
Tax Rate 29.62% 24.67% 27.04% 27.09% 27.08% 24.62% 23.92% -
Total Cost 251,495 909,005 313,918 209,387 104,513 417,573 315,007 -13.97%
-
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 3.74% 18.01% 13.60% 8.69% 4.41% 16.92% 13.72% -
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 89.97 322.41 119.25 79.40 39.45 156.16 118.28 -16.71%
EPS 1.24 4.02 15.28 10.05 4.87 17.87 13.95 -80.17%
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 17.69 63.35 23.43 15.60 7.76 30.69 23.24 -16.67%
EPS 0.74 2.39 3.00 1.97 0.96 3.51 2.74 -58.31%
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 3.23 0.87 2.12 3.38 7.10 1.93 2.86 8.47%
P/EPS 77.72 23.02 16.56 26.67 57.49 16.90 24.23 117.96%
EY 1.29 4.34 6.04 3.75 1.74 5.92 4.13 -54.06%
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 2.91 0.89 2.33 3.25 6.77 1.82 2.71 4.87%
P/EPS 69.98 23.68 18.19 25.67 54.83 15.89 22.94 110.76%
EY 1.43 4.22 5.50 3.90 1.82 6.29 4.36 -52.53%
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