[MEDIAC] QoQ Cumulative Quarter Result on 31-Mar-2005 [#4]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 24.64%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 357,126 240,650 122,950 409,529 300,078 189,759 92,348 145.76%
PBT 55,364 38,477 22,439 70,049 54,790 35,376 19,380 100.94%
Tax -13,245 -8,396 -4,024 -10,277 -6,836 -5,494 -2,612 194.28%
NP 42,119 30,081 18,415 59,772 47,954 29,882 16,768 84.47%
-
NP to SH 42,119 30,081 18,415 59,772 47,954 29,882 16,768 84.47%
-
Tax Rate 23.92% 21.82% 17.93% 14.67% 12.48% 15.53% 13.48% -
Total Cost 315,007 210,569 104,535 349,757 252,124 159,877 75,580 158.31%
-
Net Worth 307,030 250,674 262,640 226,557 209,679 182,740 203,899 31.27%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - 25,671 - - - - - -
Div Payout % - 85.34% - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 307,030 250,674 262,640 226,557 209,679 182,740 203,899 31.27%
NOSH 301,928 302,018 301,885 279,700 272,311 257,381 10,000 863.62%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 11.79% 12.50% 14.98% 14.60% 15.98% 15.75% 18.16% -
ROE 13.72% 12.00% 7.01% 26.38% 22.87% 16.35% 8.22% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 118.28 79.68 40.73 146.42 110.20 73.73 923.48 -74.49%
EPS 13.95 9.96 6.10 21.37 17.61 11.61 167.68 -80.85%
DPS 0.00 8.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0169 0.83 0.87 0.81 0.77 0.71 20.39 -86.37%
Adjusted Per Share Value based on latest NOSH - 302,250
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 23.24 15.66 8.00 26.65 19.53 12.35 6.01 145.75%
EPS 2.74 1.96 1.20 3.89 3.12 1.94 1.09 84.56%
DPS 0.00 1.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1998 0.1631 0.1709 0.1474 0.1365 0.1189 0.1327 31.26%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 - - -
Price 3.38 3.46 2.93 2.79 2.65 0.00 0.00 -
P/RPS 2.86 4.34 7.19 1.91 2.40 0.00 0.00 -
P/EPS 24.23 34.74 48.03 13.06 15.05 0.00 0.00 -
EY 4.13 2.88 2.08 7.66 6.65 0.00 0.00 -
DY 0.00 2.46 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.32 4.17 3.37 3.44 3.44 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 17/02/06 28/11/05 26/08/05 26/05/05 24/02/05 25/11/04 18/10/04 -
Price 3.20 3.30 3.26 2.93 2.70 2.70 2.60 -
P/RPS 2.71 4.14 8.00 2.00 2.45 3.66 0.28 352.28%
P/EPS 22.94 33.13 53.44 13.71 15.33 23.26 1.55 499.85%
EY 4.36 3.02 1.87 7.29 6.52 4.30 64.49 -83.32%
DY 0.00 2.58 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.15 3.98 3.75 3.62 3.51 3.80 0.13 732.51%

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