[MEDIAC] QoQ 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
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 925,327 744,120 591,517 474,467 470,623 467,824 471,541 56.67%
PBT 97,395 87,344 78,627 79,455 74,734 69,338 71,591 22.75%
Tax -27,136 -24,358 -21,262 -21,473 -20,502 -19,065 -17,623 33.31%
NP 70,259 62,986 57,365 57,982 54,232 50,273 53,968 19.20%
-
NP to SH 44,669 46,976 50,384 57,982 54,232 50,273 53,968 -11.83%
-
Tax Rate 27.86% 27.89% 27.04% 27.03% 27.43% 27.50% 24.62% -
Total Cost 855,068 681,134 534,152 416,485 416,391 417,551 417,573 61.18%
-
Net Worth 301,826 302,135 301,952 339,275 349,552 333,965 319,036 -3.62%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 2,686 - - - - - - -
Div Payout % 6.01% - - - - - - -
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 301,826 302,135 301,952 339,275 349,552 333,965 319,036 -3.62%
NOSH 301,826 302,135 301,952 301,873 302,224 302,258 302,061 -0.05%
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 7.59% 8.46% 9.70% 12.22% 11.52% 10.75% 11.45% -
ROE 14.80% 15.55% 16.69% 17.09% 15.51% 15.05% 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 306.58 246.29 195.90 157.17 155.72 154.78 156.11 56.75%
EPS 14.80 15.55 16.69 19.21 17.94 16.63 17.87 -11.79%
DPS 0.89 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.1239 1.1566 1.1049 1.0562 -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 54.84 44.10 35.06 28.12 27.89 27.73 27.95 56.66%
EPS 2.65 2.78 2.99 3.44 3.21 2.98 3.20 -11.80%
DPS 0.16 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1789 0.1791 0.179 0.2011 0.2072 0.1979 0.1891 -3.62%
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 0.90 1.18 1.43 1.61 1.72 1.81 1.93 -39.83%
P/EPS 18.58 18.72 16.78 13.17 14.94 16.83 16.90 6.51%
EY 5.38 5.34 5.96 7.59 6.70 5.94 5.92 -6.17%
DY 0.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 2.91 2.80 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 0.86 1.06 1.47 1.77 1.66 1.73 1.82 -39.30%
P/EPS 17.91 16.85 17.26 14.47 14.38 16.05 15.90 8.25%
EY 5.58 5.93 5.79 6.91 6.96 6.23 6.29 -7.66%
DY 0.34 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 2.62 2.88 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