[MEDIAC] QoQ Quarter Result on 30-Jun-2005 [#1]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 55.82%
YoY- 9.82%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 114,416 116,475 117,700 122,950 109,450 110,323 97,411 11.33%
PBT 16,228 16,886 16,038 22,439 15,259 19,414 15,996 0.96%
Tax -4,379 -4,848 -4,372 -4,024 -3,441 -1,342 -2,882 32.19%
NP 11,849 12,038 11,666 18,415 11,818 18,072 13,114 -6.54%
-
NP to SH 11,849 12,038 11,666 18,415 11,818 18,072 13,114 -6.54%
-
Tax Rate 26.98% 28.71% 27.26% 17.93% 22.55% 6.91% 18.02% -
Total Cost 102,567 104,437 106,034 104,535 97,632 92,251 84,297 13.98%
-
Net Worth 319,036 306,803 250,849 262,640 244,823 232,699 186,591 43.03%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - 25,689 - - - - -
Div Payout % - - 220.21% - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 319,036 306,803 250,849 262,640 244,823 232,699 186,591 43.03%
NOSH 302,061 301,704 302,227 301,885 302,250 302,207 262,805 9.73%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 10.36% 10.34% 9.91% 14.98% 10.80% 16.38% 13.46% -
ROE 3.71% 3.92% 4.65% 7.01% 4.83% 7.77% 7.03% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 37.88 38.61 38.94 40.73 36.21 36.51 37.07 1.45%
EPS 3.92 3.99 3.86 6.10 3.91 5.98 4.99 -14.87%
DPS 0.00 0.00 8.50 0.00 0.00 0.00 0.00 -
NAPS 1.0562 1.0169 0.83 0.87 0.81 0.77 0.71 30.34%
Adjusted Per Share Value based on latest NOSH - 301,885
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 7.45 7.58 7.66 8.00 7.12 7.18 6.34 11.36%
EPS 0.77 0.78 0.76 1.20 0.77 1.18 0.85 -6.38%
DPS 0.00 0.00 1.67 0.00 0.00 0.00 0.00 -
NAPS 0.2076 0.1997 0.1633 0.1709 0.1593 0.1514 0.1214 43.04%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 - -
Price 3.02 3.38 3.46 2.93 2.79 2.65 0.00 -
P/RPS 7.97 8.76 8.88 7.19 7.70 7.26 0.00 -
P/EPS 76.99 84.71 89.64 48.03 71.36 44.31 0.00 -
EY 1.30 1.18 1.12 2.08 1.40 2.26 0.00 -
DY 0.00 0.00 2.46 0.00 0.00 0.00 0.00 -
P/NAPS 2.86 3.32 4.17 3.37 3.44 3.44 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 17/02/06 28/11/05 26/08/05 26/05/05 24/02/05 25/11/04 -
Price 2.84 3.20 3.30 3.26 2.93 2.70 2.70 -
P/RPS 7.50 8.29 8.47 8.00 8.09 7.40 7.28 2.00%
P/EPS 72.40 80.20 85.49 53.44 74.94 45.15 54.11 21.44%
EY 1.38 1.25 1.17 1.87 1.33 2.21 1.85 -17.76%
DY 0.00 0.00 2.58 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 3.15 3.98 3.75 3.62 3.51 3.80 -20.58%

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