[MEDIAC] QoQ 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- -21.79%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
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 122,950 109,450 110,323 97,411 92,348 0 0 -
PBT 22,439 15,259 19,414 15,996 19,380 0 0 -
Tax -4,024 -3,441 -1,342 -2,882 -2,612 0 0 -
NP 18,415 11,818 18,072 13,114 16,768 0 0 -
-
NP to SH 18,415 11,818 18,072 13,114 16,768 0 0 -
-
Tax Rate 17.93% 22.55% 6.91% 18.02% 13.48% - - -
Total Cost 104,535 97,632 92,251 84,297 75,580 0 0 -
-
Net Worth 262,640 244,823 232,699 186,591 203,899 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 262,640 244,823 232,699 186,591 203,899 0 0 -
NOSH 301,885 302,250 302,207 262,805 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% 10.80% 16.38% 13.46% 18.16% 0.00% 0.00% -
ROE 7.01% 4.83% 7.77% 7.03% 8.22% 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 40.73 36.21 36.51 37.07 923.48 0.00 0.00 -
EPS 6.10 3.91 5.98 4.99 167.68 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 7.29 6.49 6.54 5.77 5.47 0.00 0.00 -
EPS 1.09 0.70 1.07 0.78 0.99 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1557 0.1451 0.1379 0.1106 0.1208 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 7.19 7.70 7.26 0.00 0.00 0.00 0.00 -
P/EPS 48.03 71.36 44.31 0.00 0.00 0.00 0.00 -
EY 2.08 1.40 2.26 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 8.00 8.09 7.40 7.28 0.28 0.00 0.00 -
P/EPS 53.44 74.94 45.15 54.11 1.55 0.00 0.00 -
EY 1.87 1.33 2.21 1.85 64.49 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