[MEDIAC] QoQ Annualized Quarter 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- -18.32%
YoY- 0.67%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 476,932 471,541 476,168 481,300 491,800 409,529 400,104 12.45%
PBT 80,744 71,592 73,818 76,954 89,756 70,049 73,053 6.92%
Tax -21,864 -17,624 -17,660 -16,792 -16,096 -10,277 -9,114 79.49%
NP 58,880 53,968 56,158 60,162 73,660 59,772 63,938 -5.36%
-
NP to SH 58,880 53,968 56,158 60,162 73,660 59,772 63,938 -5.36%
-
Tax Rate 27.08% 24.62% 23.92% 21.82% 17.93% 14.67% 12.48% -
Total Cost 418,052 417,573 420,009 421,138 418,140 349,757 336,165 15.68%
-
Net Worth 333,965 318,897 307,030 250,674 262,640 226,557 209,679 36.50%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 25,666 - 51,343 - - - -
Div Payout % - 47.56% - 85.34% - - - -
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 333,965 318,897 307,030 250,674 262,640 226,557 209,679 36.50%
NOSH 302,258 301,957 301,928 302,018 301,885 279,700 272,311 7.22%
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 12.35% 11.45% 11.79% 12.50% 14.98% 14.60% 15.98% -
ROE 17.63% 16.92% 18.29% 24.00% 28.05% 26.38% 30.49% -
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 157.79 156.16 157.71 159.36 162.91 146.42 146.93 4.88%
EPS 19.48 17.87 18.60 19.92 24.40 21.37 23.48 -11.73%
DPS 0.00 8.50 0.00 17.00 0.00 0.00 0.00 -
NAPS 1.1049 1.0561 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 28.27 27.95 28.22 28.53 29.15 24.27 23.71 12.47%
EPS 3.49 3.20 3.33 3.57 4.37 3.54 3.79 -5.36%
DPS 0.00 1.52 0.00 3.04 0.00 0.00 0.00 -
NAPS 0.1979 0.189 0.182 0.1486 0.1557 0.1343 0.1243 36.46%
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 1.77 1.93 2.14 2.17 1.80 1.91 1.80 -1.11%
P/EPS 14.37 16.90 18.17 17.37 12.01 13.06 11.29 17.49%
EY 6.96 5.92 5.50 5.76 8.33 7.66 8.86 -14.90%
DY 0.00 2.81 0.00 4.91 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 24/02/05 -
Price 2.67 2.84 3.20 3.30 3.26 2.93 2.70 -
P/RPS 1.69 1.82 2.03 2.07 2.00 2.00 1.84 -5.52%
P/EPS 13.71 15.89 17.20 16.57 13.36 13.71 11.50 12.46%
EY 7.30 6.29 5.81 6.04 7.48 7.29 8.70 -11.06%
DY 0.00 2.99 0.00 5.15 0.00 0.00 0.00 -
P/NAPS 2.42 2.69 3.15 3.98 3.75 3.62 3.51 -22.00%

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