TKVR Dividend: Zhejiang Dashang Media Co Ltd Yield Insights

Income

Balance sheet

Cash flow

Annual

Quarterly

TKVR Income

Financials in millions USD. Fiscal year is February - January.

Breakdown	12/31/2006	12/31/2005	12/31/2004
Revenue	65	50	33
Revenue Growth (YoY)	30%	52%	--
Cost of Revenue	23	15	8
Gross Profit	41	34	24
Selling, General & Admin	47	33	20
Research & Development	--	--	--
Operating Expenses	47	33	20
Other Non Operating Income (Expenses)	--	--	--
Pretax Income	-13	0	3
Income Tax Expense	0	0	-2
Net Income	-13	0	6
Net Income Growth	--	-100%	--
Shares Outstanding (Diluted)	4.16	4.3	4.17
Shares Change (YoY)	-3%	3%	--
EPS (Diluted)	-3.25	0.08	1.49
EPS Growth	-3,988%	-94%	--
Free Cash Flow	-4	1	2
Free Cash Flow Per Share	-0.96	0.23	0.47
Gross Margin	63.07%	68%	72.72%
Operating Margin	-9.23%	2%	12.12%
Profit Margin	-20%	0%	18.18%
Free Cash Flow Margin	-6.15%	2%	6.06%
EBITDA	-3	3	5
EBITDA Margin	-4.61%	6%	15.15%
D&A For EBITDA	3	2	1
EBIT	-6	1	4
EBIT Margin	-9.23%	2%	12.12%
Effective Tax Rate	0%	0%	-66.66%