[MEDIAC] QoQ 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- 3.19%
YoY- -33.39%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 120,499 119,233 114,416 116,475 117,700 122,950 109,450 6.61%
PBT 21,434 20,186 16,228 16,886 16,038 22,439 15,259 25.39%
Tax -5,809 -5,466 -4,379 -4,848 -4,372 -4,024 -3,441 41.73%
NP 15,625 14,720 11,849 12,038 11,666 18,415 11,818 20.44%
-
NP to SH 15,625 14,720 11,849 12,038 11,666 18,415 11,818 20.44%
-
Tax Rate 27.10% 27.08% 26.98% 28.71% 27.26% 17.93% 22.55% -
Total Cost 104,874 104,513 102,567 104,437 106,034 104,535 97,632 4.88%
-
Net Worth 349,552 333,965 319,036 306,803 250,849 262,640 244,823 26.76%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - 25,689 - - -
Div Payout % - - - - 220.21% - - -
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 349,552 333,965 319,036 306,803 250,849 262,640 244,823 26.76%
NOSH 302,224 302,258 302,061 301,704 302,227 301,885 302,250 -0.00%
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 12.97% 12.35% 10.36% 10.34% 9.91% 14.98% 10.80% -
ROE 4.47% 4.41% 3.71% 3.92% 4.65% 7.01% 4.83% -
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 39.87 39.45 37.88 38.61 38.94 40.73 36.21 6.62%
EPS 5.17 4.87 3.92 3.99 3.86 6.10 3.91 20.44%
DPS 0.00 0.00 0.00 0.00 8.50 0.00 0.00 -
NAPS 1.1566 1.1049 1.0562 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 7.14 7.07 6.78 6.90 6.98 7.29 6.49 6.56%
EPS 0.93 0.87 0.70 0.71 0.69 1.09 0.70 20.83%
DPS 0.00 0.00 0.00 0.00 1.52 0.00 0.00 -
NAPS 0.2072 0.1979 0.1891 0.1818 0.1487 0.1557 0.1451 26.78%
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 6.72 7.10 7.97 8.76 8.88 7.19 7.70 -8.66%
P/EPS 51.84 57.49 76.99 84.71 89.64 48.03 71.36 -19.17%
EY 1.93 1.74 1.30 1.18 1.12 2.08 1.40 23.84%
DY 0.00 0.00 0.00 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 6.47 6.77 7.50 8.29 8.47 8.00 8.09 -13.82%
P/EPS 49.90 54.83 72.40 80.20 85.49 53.44 74.94 -23.72%
EY 2.00 1.82 1.38 1.25 1.17 1.87 1.33 31.22%
DY 0.00 0.00 0.00 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