[MEDIAC] QoQ 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- 1.04%
YoY- 31.15%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 301,706 271,836 231,466 120,319 120,499 119,233 114,416 90.75%
PBT 31,485 28,903 15,400 21,607 21,434 20,186 16,228 55.49%
Tax -8,587 -8,562 -4,168 -5,819 -5,809 -5,466 -4,379 56.60%
NP 22,898 20,341 11,232 15,788 15,625 14,720 11,849 55.08%
-
NP to SH 13,318 11,312 4,251 15,788 15,625 14,720 11,849 8.09%
-
Tax Rate 27.27% 29.62% 27.06% 26.93% 27.10% 27.08% 26.98% -
Total Cost 278,808 251,495 220,234 104,531 104,874 104,513 102,567 94.65%
-
Net Worth 301,826 302,135 301,952 339,275 349,552 333,965 319,036 -3.62%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 2,686 - - - - - - -
Div Payout % 20.17% - - - - - - -
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 301,826 302,135 301,952 339,275 349,552 333,965 319,036 -3.62%
NOSH 301,826 302,135 301,952 301,873 302,224 302,258 302,061 -0.05%
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 7.59% 7.48% 4.85% 13.12% 12.97% 12.35% 10.36% -
ROE 4.41% 3.74% 1.41% 4.65% 4.47% 4.41% 3.71% -
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 99.96 89.97 76.66 39.86 39.87 39.45 37.88 90.84%
EPS 1.44 1.24 0.47 5.23 5.17 4.87 3.92 -48.67%
DPS 0.89 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.1239 1.1566 1.1049 1.0562 -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 19.64 17.69 15.06 7.83 7.84 7.76 7.45 90.72%
EPS 0.87 0.74 0.28 1.03 1.02 0.96 0.77 8.47%
DPS 0.17 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1964 0.1966 0.1965 0.2208 0.2275 0.2173 0.2076 -3.62%
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 2.75 3.23 3.65 6.35 6.72 7.10 7.97 -50.77%
P/EPS 62.32 77.72 198.89 48.37 51.84 57.49 76.99 -13.13%
EY 1.60 1.29 0.50 2.07 1.93 1.74 1.30 14.83%
DY 0.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 2.91 2.80 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 2.65 2.91 3.76 6.97 6.47 6.77 7.50 -49.98%
P/EPS 60.06 69.98 204.57 53.15 49.90 54.83 72.40 -11.70%
EY 1.67 1.43 0.49 1.88 2.00 1.82 1.38 13.54%
DY 0.34 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 2.62 2.88 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