[MEDIAC] QoQ Annualized Quarter 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- 1.35%
YoY- 9.53%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,175,722 1,087,344 973,444 480,068 479,464 476,932 471,541 83.77%
PBT 123,820 115,612 85,547 84,302 83,240 80,744 71,592 44.03%
Tax -35,200 -34,248 -21,108 -22,792 -22,550 -21,864 -17,624 58.52%
NP 88,620 81,364 64,439 61,510 60,690 58,880 53,968 39.14%
-
NP to SH 50,450 45,248 36,718 61,510 60,690 58,880 53,968 -4.39%
-
Tax Rate 28.43% 29.62% 24.67% 27.04% 27.09% 27.08% 24.62% -
Total Cost 1,087,102 1,005,980 909,005 418,557 418,774 418,052 417,573 89.13%
-
Net Worth 301,979 302,135 203,890 339,325 349,224 333,965 318,897 -3.56%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 5,375 - - - - - 25,666 -64.70%
Div Payout % 10.65% - - - - - 47.56% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 301,979 302,135 203,890 339,325 349,224 333,965 318,897 -3.56%
NOSH 301,979 302,135 301,926 301,917 301,940 302,258 301,957 0.00%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 7.54% 7.48% 6.62% 12.81% 12.66% 12.35% 11.45% -
ROE 16.71% 14.98% 18.01% 18.13% 17.38% 17.63% 16.92% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 389.34 359.89 322.41 159.01 158.79 157.79 156.16 83.76%
EPS 5.50 4.96 4.02 20.37 20.10 19.48 17.87 -54.38%
DPS 1.78 0.00 0.00 0.00 0.00 0.00 8.50 -64.70%
NAPS 1.00 1.00 0.6753 1.1239 1.1566 1.1049 1.0561 -3.57%
Adjusted Per Share Value based on latest NOSH - 301,873
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 69.68 64.45 57.69 28.45 28.42 28.27 27.95 83.75%
EPS 2.99 2.68 2.18 3.65 3.60 3.49 3.20 -4.42%
DPS 0.32 0.00 0.00 0.00 0.00 0.00 1.52 -64.57%
NAPS 0.179 0.1791 0.1208 0.2011 0.207 0.1979 0.189 -3.55%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.75 2.91 2.80 2.53 2.68 2.80 3.02 -
P/RPS 0.71 0.81 0.87 1.59 1.69 1.77 1.93 -48.62%
P/EPS 16.46 19.43 23.02 12.42 13.33 14.37 16.90 -1.74%
EY 6.08 5.15 4.34 8.05 7.50 6.96 5.92 1.79%
DY 0.65 0.00 0.00 0.00 0.00 0.00 2.81 -62.28%
P/NAPS 2.75 2.91 4.15 2.25 2.32 2.53 2.86 -2.57%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 23/08/07 23/05/07 26/02/07 29/11/06 28/08/06 29/05/06 -
Price 2.65 2.62 2.88 2.78 2.58 2.67 2.84 -
P/RPS 0.68 0.73 0.89 1.75 1.62 1.69 1.82 -48.09%
P/EPS 15.86 17.49 23.68 13.65 12.84 13.71 15.89 -0.12%
EY 6.30 5.72 4.22 7.33 7.79 7.30 6.29 0.10%
DY 0.67 0.00 0.00 0.00 0.00 0.00 2.99 -63.07%
P/NAPS 2.65 2.62 4.26 2.47 2.23 2.42 2.69 -0.99%

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