[MEDIAC] QoQ Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -10.9%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 491,800 409,529 400,104 379,518 369,392 0 0 -
PBT 89,756 70,049 73,053 70,752 77,520 0 0 -
Tax -16,096 -10,277 -9,114 -10,988 -10,448 0 0 -
NP 73,660 59,772 63,938 59,764 67,072 0 0 -
-
NP to SH 73,660 59,772 63,938 59,764 67,072 0 0 -
-
Tax Rate 17.93% 14.67% 12.48% 15.53% 13.48% - - -
Total Cost 418,140 349,757 336,165 319,754 302,320 0 0 -
-
Net Worth 262,640 226,557 209,679 182,740 203,899 0 0 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 262,640 226,557 209,679 182,740 203,899 0 0 -
NOSH 301,885 279,700 272,311 257,381 10,000 0 0 -
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 14.98% 14.60% 15.98% 15.75% 18.16% 0.00% 0.00% -
ROE 28.05% 26.38% 30.49% 32.70% 32.89% 0.00% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 162.91 146.42 146.93 147.45 3,693.92 0.00 0.00 -
EPS 24.40 21.37 23.48 23.22 670.72 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.81 0.77 0.71 20.39 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 262,805
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 32.01 26.65 26.04 24.70 24.04 0.00 0.00 -
EPS 4.79 3.89 4.16 3.89 4.37 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1709 0.1474 0.1365 0.1189 0.1327 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 - - - - -
Price 2.93 2.79 2.65 0.00 0.00 0.00 0.00 -
P/RPS 1.80 1.91 1.80 0.00 0.00 0.00 0.00 -
P/EPS 12.01 13.06 11.29 0.00 0.00 0.00 0.00 -
EY 8.33 7.66 8.86 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.37 3.44 3.44 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 26/05/05 24/02/05 25/11/04 18/10/04 - - -
Price 3.26 2.93 2.70 2.70 2.60 0.00 0.00 -
P/RPS 2.00 2.00 1.84 1.83 0.07 0.00 0.00 -
P/EPS 13.36 13.71 11.50 11.63 0.39 0.00 0.00 -
EY 7.48 7.29 8.70 8.60 257.97 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.75 3.62 3.51 3.80 0.13 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