[MEDIAC] QoQ Quarter Result on 30-Sep-2005 [#2]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -36.65%
YoY- -11.04%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 119,233 114,416 116,475 117,700 122,950 109,450 110,323 5.32%
PBT 20,186 16,228 16,886 16,038 22,439 15,259 19,414 2.64%
Tax -5,466 -4,379 -4,848 -4,372 -4,024 -3,441 -1,342 155.69%
NP 14,720 11,849 12,038 11,666 18,415 11,818 18,072 -12.81%
-
NP to SH 14,720 11,849 12,038 11,666 18,415 11,818 18,072 -12.81%
-
Tax Rate 27.08% 26.98% 28.71% 27.26% 17.93% 22.55% 6.91% -
Total Cost 104,513 102,567 104,437 106,034 104,535 97,632 92,251 8.70%
-
Net Worth 333,965 319,036 306,803 250,849 262,640 244,823 232,699 27.31%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - 25,689 - - - -
Div Payout % - - - 220.21% - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 333,965 319,036 306,803 250,849 262,640 244,823 232,699 27.31%
NOSH 302,258 302,061 301,704 302,227 301,885 302,250 302,207 0.01%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 12.35% 10.36% 10.34% 9.91% 14.98% 10.80% 16.38% -
ROE 4.41% 3.71% 3.92% 4.65% 7.01% 4.83% 7.77% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 39.45 37.88 38.61 38.94 40.73 36.21 36.51 5.31%
EPS 4.87 3.92 3.99 3.86 6.10 3.91 5.98 -12.82%
DPS 0.00 0.00 0.00 8.50 0.00 0.00 0.00 -
NAPS 1.1049 1.0562 1.0169 0.83 0.87 0.81 0.77 27.30%
Adjusted Per Share Value based on latest NOSH - 302,227
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 7.76 7.45 7.58 7.66 8.00 7.12 7.18 5.33%
EPS 0.96 0.77 0.78 0.76 1.20 0.77 1.18 -12.88%
DPS 0.00 0.00 0.00 1.67 0.00 0.00 0.00 -
NAPS 0.2173 0.2076 0.1997 0.1633 0.1709 0.1593 0.1514 27.32%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.80 3.02 3.38 3.46 2.93 2.79 2.65 -
P/RPS 7.10 7.97 8.76 8.88 7.19 7.70 7.26 -1.47%
P/EPS 57.49 76.99 84.71 89.64 48.03 71.36 44.31 19.01%
EY 1.74 1.30 1.18 1.12 2.08 1.40 2.26 -16.03%
DY 0.00 0.00 0.00 2.46 0.00 0.00 0.00 -
P/NAPS 2.53 2.86 3.32 4.17 3.37 3.44 3.44 -18.56%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 29/05/06 17/02/06 28/11/05 26/08/05 26/05/05 24/02/05 -
Price 2.67 2.84 3.20 3.30 3.26 2.93 2.70 -
P/RPS 6.77 7.50 8.29 8.47 8.00 8.09 7.40 -5.77%
P/EPS 54.83 72.40 80.20 85.49 53.44 74.94 45.15 13.86%
EY 1.82 1.38 1.25 1.17 1.87 1.33 2.21 -12.17%
DY 0.00 0.00 0.00 2.58 0.00 0.00 0.00 -
P/NAPS 2.42 2.69 3.15 3.98 3.75 3.62 3.51 -22.00%

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