[MEDIAC] QoQ TTM Result on 30-Jun-2005 [#1]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 2.76%
YoY- 266.28%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 471,541 466,572 460,420 440,131 409,529 300,082 189,759 83.56%
PBT 71,591 70,622 73,150 73,108 70,049 54,790 35,376 60.06%
Tax -17,623 -16,686 -13,180 -11,690 -10,278 -6,836 -5,494 117.65%
NP 53,968 53,936 59,970 61,418 59,771 47,954 29,882 48.35%
-
NP to SH 53,968 53,936 59,970 61,418 59,771 47,954 29,882 48.35%
-
Tax Rate 24.62% 23.63% 18.02% 15.99% 14.67% 12.48% 15.53% -
Total Cost 417,573 412,636 400,450 378,713 349,758 252,128 159,877 89.76%
-
Net Worth 319,036 306,803 250,849 262,640 244,823 232,699 186,591 43.03%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 319,036 306,803 250,849 262,640 244,823 232,699 186,591 43.03%
NOSH 302,061 301,704 302,227 301,885 302,250 302,207 262,805 9.73%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 11.45% 11.56% 13.03% 13.95% 14.60% 15.98% 15.75% -
ROE 16.92% 17.58% 23.91% 23.38% 24.41% 20.61% 16.01% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 156.11 154.65 152.34 145.79 135.49 99.30 72.21 67.27%
EPS 17.87 17.88 19.84 20.34 19.78 15.87 11.37 35.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0562 1.0169 0.83 0.87 0.81 0.77 0.71 30.34%
Adjusted Per Share Value based on latest NOSH - 301,885
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 27.95 27.65 27.29 26.09 24.27 17.79 11.25 83.53%
EPS 3.20 3.20 3.55 3.64 3.54 2.84 1.77 48.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1891 0.1818 0.1487 0.1557 0.1451 0.1379 0.1106 43.03%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 - -
Price 3.02 3.38 3.46 2.93 2.79 2.65 0.00 -
P/RPS 1.93 2.19 2.27 2.01 2.06 2.67 0.00 -
P/EPS 16.90 18.91 17.44 14.40 14.11 16.70 0.00 -
EY 5.92 5.29 5.73 6.94 7.09 5.99 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.86 3.32 4.17 3.37 3.44 3.44 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 17/02/06 28/11/05 26/08/05 26/05/05 - - -
Price 2.84 3.20 3.30 3.26 2.93 0.00 0.00 -
P/RPS 1.82 2.07 2.17 2.24 2.16 0.00 0.00 -
P/EPS 15.90 17.90 16.63 16.02 14.82 0.00 0.00 -
EY 6.29 5.59 6.01 6.24 6.75 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 3.15 3.98 3.75 3.62 0.00 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