[MEDIAC] QoQ Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 52.03%
YoY- 9.53%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 587,861 271,836 973,444 360,051 239,732 119,233 471,541 15.81%
PBT 61,910 28,903 85,547 63,227 41,620 20,186 71,592 -9.22%
Tax -17,600 -8,562 -21,108 -17,094 -11,275 -5,466 -17,624 -0.09%
NP 44,310 20,341 64,439 46,133 30,345 14,720 53,968 -12.30%
-
NP to SH 25,225 11,312 36,718 46,133 30,345 14,720 53,968 -39.74%
-
Tax Rate 28.43% 29.62% 24.67% 27.04% 27.09% 27.08% 24.62% -
Total Cost 543,551 251,495 909,005 313,918 209,387 104,513 417,573 19.19%
-
Net Worth 301,979 302,135 203,890 339,325 349,224 333,965 318,897 -3.56%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 2,687 - - - - - 25,666 -77.75%
Div Payout % 10.65% - - - - - 47.56% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 301,979 302,135 203,890 339,325 349,224 333,965 318,897 -3.56%
NOSH 301,979 302,135 301,926 301,917 301,940 302,258 301,957 0.00%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 7.54% 7.48% 6.62% 12.81% 12.66% 12.35% 11.45% -
ROE 8.35% 3.74% 18.01% 13.60% 8.69% 4.41% 16.92% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 194.67 89.97 322.41 119.25 79.40 39.45 156.16 15.81%
EPS 2.75 1.24 4.02 15.28 10.05 4.87 17.87 -71.25%
DPS 0.89 0.00 0.00 0.00 0.00 0.00 8.50 -77.75%
NAPS 1.00 1.00 0.6753 1.1239 1.1566 1.1049 1.0561 -3.57%
Adjusted Per Share Value based on latest NOSH - 301,873
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 34.84 16.11 57.69 21.34 14.21 7.07 27.95 15.80%
EPS 1.50 0.67 2.18 2.73 1.80 0.87 3.20 -39.62%
DPS 0.16 0.00 0.00 0.00 0.00 0.00 1.52 -77.67%
NAPS 0.179 0.1791 0.1208 0.2011 0.207 0.1979 0.189 -3.55%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.75 2.91 2.80 2.53 2.68 2.80 3.02 -
P/RPS 1.41 3.23 0.87 2.12 3.38 7.10 1.93 -18.86%
P/EPS 32.92 77.72 23.02 16.56 26.67 57.49 16.90 55.90%
EY 3.04 1.29 4.34 6.04 3.75 1.74 5.92 -35.84%
DY 0.32 0.00 0.00 0.00 0.00 0.00 2.81 -76.47%
P/NAPS 2.75 2.91 4.15 2.25 2.32 2.53 2.86 -2.57%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 23/08/07 23/05/07 26/02/07 29/11/06 28/08/06 29/05/06 -
Price 2.65 2.62 2.88 2.78 2.58 2.67 2.84 -
P/RPS 1.36 2.91 0.89 2.33 3.25 6.77 1.82 -17.63%
P/EPS 31.72 69.98 23.68 18.19 25.67 54.83 15.89 58.47%
EY 3.15 1.43 4.22 5.50 3.90 1.82 6.29 -36.91%
DY 0.34 0.00 0.00 0.00 0.00 0.00 2.99 -76.49%
P/NAPS 2.65 2.62 4.26 2.47 2.23 2.42 2.69 -0.99%

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