[MEDIAC] QoQ TTM 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- -10.06%
YoY- 12.47%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 470,623 467,824 471,541 466,572 460,420 440,131 409,529 9.70%
PBT 74,734 69,338 71,591 70,622 73,150 73,108 70,049 4.40%
Tax -20,502 -19,065 -17,623 -16,686 -13,180 -11,690 -10,278 58.39%
NP 54,232 50,273 53,968 53,936 59,970 61,418 59,771 -6.27%
-
NP to SH 54,232 50,273 53,968 53,936 59,970 61,418 59,771 -6.27%
-
Tax Rate 27.43% 27.50% 24.62% 23.63% 18.02% 15.99% 14.67% -
Total Cost 416,391 417,551 417,573 412,636 400,450 378,713 349,758 12.31%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 11.52% 10.75% 11.45% 11.56% 13.03% 13.95% 14.60% -
ROE 15.51% 15.05% 16.92% 17.58% 23.91% 23.38% 24.41% -
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 155.72 154.78 156.11 154.65 152.34 145.79 135.49 9.71%
EPS 17.94 16.63 17.87 17.88 19.84 20.34 19.78 -6.29%
DPS 0.00 0.00 0.00 0.00 0.00 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 30.63 30.45 30.69 30.36 29.96 28.64 26.65 9.71%
EPS 3.53 3.27 3.51 3.51 3.90 4.00 3.89 -6.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2275 0.2173 0.2076 0.1997 0.1633 0.1709 0.1593 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 1.72 1.81 1.93 2.19 2.27 2.01 2.06 -11.32%
P/EPS 14.94 16.83 16.90 18.91 17.44 14.40 14.11 3.88%
EY 6.70 5.94 5.92 5.29 5.73 6.94 7.09 -3.69%
DY 0.00 0.00 0.00 0.00 0.00 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 1.66 1.73 1.82 2.07 2.17 2.24 2.16 -16.08%
P/EPS 14.38 16.05 15.90 17.90 16.63 16.02 14.82 -1.98%
EY 6.96 6.23 6.29 5.59 6.01 6.24 6.75 2.06%
DY 0.00 0.00 0.00 0.00 0.00 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