[MEDIAC] QoQ Cumulative Quarter Result on 31-Mar-2004 [#4]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 300,078 189,759 92,348 0 0 0 0 -
PBT 54,790 35,376 19,380 0 0 0 0 -
Tax -6,836 -5,494 -2,612 0 0 0 0 -
NP 47,954 29,882 16,768 0 0 0 0 -
-
NP to SH 47,954 29,882 16,768 0 0 0 0 -
-
Tax Rate 12.48% 15.53% 13.48% - - - - -
Total Cost 252,124 159,877 75,580 0 0 0 0 -
-
Net Worth 209,679 182,740 203,899 0 0 0 0 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 209,679 182,740 203,899 0 0 0 0 -
NOSH 272,311 257,381 10,000 0 0 0 0 -
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 15.98% 15.75% 18.16% 0.00% 0.00% 0.00% 0.00% -
ROE 22.87% 16.35% 8.22% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 110.20 73.73 923.48 0.00 0.00 0.00 0.00 -
EPS 17.61 11.61 167.68 0.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.71 20.39 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 17.79 11.25 5.47 0.00 0.00 0.00 0.00 -
EPS 2.84 1.77 0.99 0.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1243 0.1083 0.1208 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 - - - - - - -
Price 2.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 15.05 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 6.65 0.00 0.00 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 3.44 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 25/11/04 18/10/04 - - - - -
Price 2.70 2.70 2.60 0.00 0.00 0.00 0.00 -
P/RPS 2.45 3.66 0.28 0.00 0.00 0.00 0.00 -
P/EPS 15.33 23.26 1.55 0.00 0.00 0.00 0.00 -
EY 6.52 4.30 64.49 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 3.51 3.80 0.13 0.00 0.00 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