[MEDIAC] QoQ TTM 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- -2.36%
YoY- 100.69%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 467,824 471,541 466,572 460,420 440,131 409,529 300,082 34.55%
PBT 69,338 71,591 70,622 73,150 73,108 70,049 54,790 17.04%
Tax -19,065 -17,623 -16,686 -13,180 -11,690 -10,278 -6,836 98.50%
NP 50,273 53,968 53,936 59,970 61,418 59,771 47,954 3.20%
-
NP to SH 50,273 53,968 53,936 59,970 61,418 59,771 47,954 3.20%
-
Tax Rate 27.50% 24.62% 23.63% 18.02% 15.99% 14.67% 12.48% -
Total Cost 417,551 417,573 412,636 400,450 378,713 349,758 252,128 40.10%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 10.75% 11.45% 11.56% 13.03% 13.95% 14.60% 15.98% -
ROE 15.05% 16.92% 17.58% 23.91% 23.38% 24.41% 20.61% -
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 154.78 156.11 154.65 152.34 145.79 135.49 99.30 34.54%
EPS 16.63 17.87 17.88 19.84 20.34 19.78 15.87 3.17%
DPS 0.00 0.00 0.00 0.00 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 30.45 30.69 30.36 29.96 28.64 26.65 19.53 34.56%
EPS 3.27 3.51 3.51 3.90 4.00 3.89 3.12 3.18%
DPS 0.00 0.00 0.00 0.00 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 1.81 1.93 2.19 2.27 2.01 2.06 2.67 -22.88%
P/EPS 16.83 16.90 18.91 17.44 14.40 14.11 16.70 0.51%
EY 5.94 5.92 5.29 5.73 6.94 7.09 5.99 -0.55%
DY 0.00 0.00 0.00 0.00 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 - -
Price 2.67 2.84 3.20 3.30 3.26 2.93 0.00 -
P/RPS 1.73 1.82 2.07 2.17 2.24 2.16 0.00 -
P/EPS 16.05 15.90 17.90 16.63 16.02 14.82 0.00 -
EY 6.23 6.29 5.59 6.01 6.24 6.75 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 2.69 3.15 3.98 3.75 3.62 0.00 -

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