[MEDIAC] QoQ Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 60.48%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 240,650 122,950 409,529 300,078 189,759 92,348 0 -
PBT 38,477 22,439 70,049 54,790 35,376 19,380 0 -
Tax -8,396 -4,024 -10,277 -6,836 -5,494 -2,612 0 -
NP 30,081 18,415 59,772 47,954 29,882 16,768 0 -
-
NP to SH 30,081 18,415 59,772 47,954 29,882 16,768 0 -
-
Tax Rate 21.82% 17.93% 14.67% 12.48% 15.53% 13.48% - -
Total Cost 210,569 104,535 349,757 252,124 159,877 75,580 0 -
-
Net Worth 250,674 262,640 226,557 209,679 182,740 203,899 0 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 25,671 - - - - - - -
Div Payout % 85.34% - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 250,674 262,640 226,557 209,679 182,740 203,899 0 -
NOSH 302,018 301,885 279,700 272,311 257,381 10,000 0 -
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 12.50% 14.98% 14.60% 15.98% 15.75% 18.16% 0.00% -
ROE 12.00% 7.01% 26.38% 22.87% 16.35% 8.22% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 79.68 40.73 146.42 110.20 73.73 923.48 0.00 -
EPS 9.96 6.10 21.37 17.61 11.61 167.68 0.00 -
DPS 8.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.87 0.81 0.77 0.71 20.39 0.00 -
Adjusted Per Share Value based on latest NOSH - 302,207
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 15.66 8.00 26.65 19.53 12.35 6.01 0.00 -
EPS 1.96 1.20 3.89 3.12 1.94 1.09 0.00 -
DPS 1.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1631 0.1709 0.1474 0.1365 0.1189 0.1327 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 - - - -
Price 3.46 2.93 2.79 2.65 0.00 0.00 0.00 -
P/RPS 4.34 7.19 1.91 2.40 0.00 0.00 0.00 -
P/EPS 34.74 48.03 13.06 15.05 0.00 0.00 0.00 -
EY 2.88 2.08 7.66 6.65 0.00 0.00 0.00 -
DY 2.46 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.17 3.37 3.44 3.44 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 26/08/05 26/05/05 24/02/05 25/11/04 18/10/04 - -
Price 3.30 3.26 2.93 2.70 2.70 2.60 0.00 -
P/RPS 4.14 8.00 2.00 2.45 3.66 0.28 0.00 -
P/EPS 33.13 53.44 13.71 15.33 23.26 1.55 0.00 -
EY 3.02 1.87 7.29 6.52 4.30 64.49 0.00 -
DY 2.58 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.98 3.75 3.62 3.51 3.80 0.13 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