[MEDIAC] QoQ Cumulative 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- 40.02%
YoY- -12.17%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 239,732 119,233 471,541 357,126 240,650 122,950 409,529 -29.99%
PBT 41,620 20,186 71,592 55,364 38,477 22,439 70,049 -29.30%
Tax -11,275 -5,466 -17,624 -13,245 -8,396 -4,024 -10,277 6.36%
NP 30,345 14,720 53,968 42,119 30,081 18,415 59,772 -36.33%
-
NP to SH 30,345 14,720 53,968 42,119 30,081 18,415 59,772 -36.33%
-
Tax Rate 27.09% 27.08% 24.62% 23.92% 21.82% 17.93% 14.67% -
Total Cost 209,387 104,513 417,573 315,007 210,569 104,535 349,757 -28.94%
-
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 - 25,671 - - -
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 8.69% 4.41% 16.92% 13.72% 12.00% 7.01% 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 79.40 39.45 156.16 118.28 79.68 40.73 146.42 -33.47%
EPS 10.05 4.87 17.87 13.95 9.96 6.10 21.37 -39.49%
DPS 0.00 0.00 8.50 0.00 8.50 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 15.60 7.76 30.69 23.24 15.66 8.00 26.65 -30.00%
EPS 1.97 0.96 3.51 2.74 1.96 1.20 3.89 -36.43%
DPS 0.00 0.00 1.67 0.00 1.67 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 3.38 7.10 1.93 2.86 4.34 7.19 1.91 46.25%
P/EPS 26.67 57.49 16.90 24.23 34.74 48.03 13.06 60.89%
EY 3.75 1.74 5.92 4.13 2.88 2.08 7.66 -37.85%
DY 0.00 0.00 2.81 0.00 2.46 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 3.25 6.77 1.82 2.71 4.14 8.00 2.00 38.17%
P/EPS 25.67 54.83 15.89 22.94 33.13 53.44 13.71 51.85%
EY 3.90 1.82 6.29 4.36 3.02 1.87 7.29 -34.07%
DY 0.00 0.00 2.99 0.00 2.58 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