[MEDIAC] YoY TTM 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- 6.91%
YoY- 7.5%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 1,142,055 1,367,984 1,090,238 474,467 466,572 300,082 30.62%
PBT 120,956 166,411 119,191 79,455 70,622 54,790 17.15%
Tax -41,439 -51,548 -34,535 -21,473 -16,686 -6,836 43.36%
NP 79,517 114,863 84,656 57,982 53,936 47,954 10.63%
-
NP to SH 78,870 100,733 45,171 57,982 53,936 47,954 10.45%
-
Tax Rate 34.26% 30.98% 28.97% 27.03% 23.63% 12.48% -
Total Cost 1,062,538 1,253,121 1,005,582 416,485 412,636 252,128 33.31%
-
Net Worth 0 1,083,540 301,753 339,275 306,803 232,699 -
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 31,350 53,692 2,686 - - - -
Div Payout % 39.75% 53.30% 5.95% - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 0 1,083,540 301,753 339,275 306,803 232,699 -
NOSH 1,680,595 1,694,621 301,753 301,873 301,704 302,207 40.91%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 6.96% 8.40% 7.76% 12.22% 11.56% 15.98% -
ROE 0.00% 9.30% 14.97% 17.09% 17.58% 20.61% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 67.96 80.73 361.30 157.17 154.65 99.30 -7.30%
EPS 4.69 5.94 14.97 19.21 17.88 15.87 -21.62%
DPS 1.86 3.17 0.89 0.00 0.00 0.00 -
NAPS 0.00 0.6394 1.00 1.1239 1.0169 0.77 -
Adjusted Per Share Value based on latest NOSH - 301,873
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 74.33 89.03 70.95 30.88 30.36 19.53 30.62%
EPS 5.13 6.56 2.94 3.77 3.51 3.12 10.45%
DPS 2.04 3.49 0.17 0.00 0.00 0.00 -
NAPS 0.00 0.7052 0.1964 0.2208 0.1997 0.1514 -
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.54 0.51 2.71 2.53 3.38 2.65 -
P/RPS 0.79 0.63 0.75 1.61 2.19 2.67 -21.60%
P/EPS 11.51 8.58 18.10 13.17 18.91 16.70 -7.16%
EY 8.69 11.66 5.52 7.59 5.29 5.99 7.72%
DY 3.44 6.21 0.33 0.00 0.00 0.00 -
P/NAPS 0.00 0.80 2.71 2.25 3.32 3.44 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/10 27/02/09 18/02/08 26/02/07 17/02/06 - -
Price 0.57 0.51 2.60 2.78 3.20 0.00 -
P/RPS 0.84 0.63 0.72 1.77 2.07 0.00 -
P/EPS 12.15 8.58 17.37 14.47 17.90 0.00 -
EY 8.23 11.66 5.76 6.91 5.59 0.00 -
DY 3.26 6.21 0.34 0.00 0.00 0.00 -
P/NAPS 0.00 0.80 2.60 2.47 3.15 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