[MEDIAC] QoQ 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- -1.57%
YoY- 0.26%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 120,319 120,499 119,233 114,416 116,475 117,700 122,950 -1.42%
PBT 21,607 21,434 20,186 16,228 16,886 16,038 22,439 -2.48%
Tax -5,819 -5,809 -5,466 -4,379 -4,848 -4,372 -4,024 27.79%
NP 15,788 15,625 14,720 11,849 12,038 11,666 18,415 -9.72%
-
NP to SH 15,788 15,625 14,720 11,849 12,038 11,666 18,415 -9.72%
-
Tax Rate 26.93% 27.10% 27.08% 26.98% 28.71% 27.26% 17.93% -
Total Cost 104,531 104,874 104,513 102,567 104,437 106,034 104,535 -0.00%
-
Net Worth 339,275 349,552 333,965 319,036 306,803 250,849 262,640 18.55%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - 25,689 - -
Div Payout % - - - - - 220.21% - -
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 339,275 349,552 333,965 319,036 306,803 250,849 262,640 18.55%
NOSH 301,873 302,224 302,258 302,061 301,704 302,227 301,885 -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 13.12% 12.97% 12.35% 10.36% 10.34% 9.91% 14.98% -
ROE 4.65% 4.47% 4.41% 3.71% 3.92% 4.65% 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 39.86 39.87 39.45 37.88 38.61 38.94 40.73 -1.42%
EPS 5.23 5.17 4.87 3.92 3.99 3.86 6.10 -9.72%
DPS 0.00 0.00 0.00 0.00 0.00 8.50 0.00 -
NAPS 1.1239 1.1566 1.1049 1.0562 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 7.83 7.84 7.76 7.45 7.58 7.66 8.00 -1.41%
EPS 1.03 1.02 0.96 0.77 0.78 0.76 1.20 -9.65%
DPS 0.00 0.00 0.00 0.00 0.00 1.67 0.00 -
NAPS 0.2208 0.2275 0.2173 0.2076 0.1997 0.1633 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 6.35 6.72 7.10 7.97 8.76 8.88 7.19 -7.92%
P/EPS 48.37 51.84 57.49 76.99 84.71 89.64 48.03 0.47%
EY 2.07 1.93 1.74 1.30 1.18 1.12 2.08 -0.31%
DY 0.00 0.00 0.00 0.00 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 6.97 6.47 6.77 7.50 8.29 8.47 8.00 -8.75%
P/EPS 53.15 49.90 54.83 72.40 80.20 85.49 53.44 -0.36%
EY 1.88 2.00 1.82 1.38 1.25 1.17 1.87 0.35%
DY 0.00 0.00 0.00 0.00 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