[MEDIAC] QoQ Cumulative Quarter Result on 31-Mar-2006 [#4]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 28.13%
YoY- -9.71%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 360,051 239,732 119,233 471,541 357,126 240,650 122,950 104.28%
PBT 63,227 41,620 20,186 71,592 55,364 38,477 22,439 99.11%
Tax -17,094 -11,275 -5,466 -17,624 -13,245 -8,396 -4,024 161.60%
NP 46,133 30,345 14,720 53,968 42,119 30,081 18,415 84.14%
-
NP to SH 46,133 30,345 14,720 53,968 42,119 30,081 18,415 84.14%
-
Tax Rate 27.04% 27.09% 27.08% 24.62% 23.92% 21.82% 17.93% -
Total Cost 313,918 209,387 104,513 417,573 315,007 210,569 104,535 107.73%
-
Net Worth 339,325 349,224 333,965 318,897 307,030 250,674 262,640 18.56%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - 25,666 - 25,671 - -
Div Payout % - - - 47.56% - 85.34% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 339,325 349,224 333,965 318,897 307,030 250,674 262,640 18.56%
NOSH 301,917 301,940 302,258 301,957 301,928 302,018 301,885 0.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 12.81% 12.66% 12.35% 11.45% 11.79% 12.50% 14.98% -
ROE 13.60% 8.69% 4.41% 16.92% 13.72% 12.00% 7.01% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 119.25 79.40 39.45 156.16 118.28 79.68 40.73 104.25%
EPS 15.28 10.05 4.87 17.87 13.95 9.96 6.10 84.13%
DPS 0.00 0.00 0.00 8.50 0.00 8.50 0.00 -
NAPS 1.1239 1.1566 1.1049 1.0561 1.0169 0.83 0.87 18.55%
Adjusted Per Share Value based on latest NOSH - 302,061
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 23.43 15.60 7.76 30.69 23.24 15.66 8.00 104.30%
EPS 3.00 1.97 0.96 3.51 2.74 1.96 1.20 83.89%
DPS 0.00 0.00 0.00 1.67 0.00 1.67 0.00 -
NAPS 0.2208 0.2273 0.2173 0.2075 0.1998 0.1631 0.1709 18.56%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.53 2.68 2.80 3.02 3.38 3.46 2.93 -
P/RPS 2.12 3.38 7.10 1.93 2.86 4.34 7.19 -55.60%
P/EPS 16.56 26.67 57.49 16.90 24.23 34.74 48.03 -50.73%
EY 6.04 3.75 1.74 5.92 4.13 2.88 2.08 103.14%
DY 0.00 0.00 0.00 2.81 0.00 2.46 0.00 -
P/NAPS 2.25 2.32 2.53 2.86 3.32 4.17 3.37 -23.55%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 29/11/06 28/08/06 29/05/06 17/02/06 28/11/05 26/08/05 -
Price 2.78 2.58 2.67 2.84 3.20 3.30 3.26 -
P/RPS 2.33 3.25 6.77 1.82 2.71 4.14 8.00 -55.96%
P/EPS 18.19 25.67 54.83 15.89 22.94 33.13 53.44 -51.15%
EY 5.50 3.90 1.82 6.29 4.36 3.02 1.87 104.87%
DY 0.00 0.00 0.00 2.99 0.00 2.58 0.00 -
P/NAPS 2.47 2.23 2.42 2.69 3.15 3.98 3.75 -24.23%

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