[MEDIAC] YoY Annualized Quarter Result on 30-Jun-2004 [#1]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
18-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 1,087,344 476,932 491,800 369,392 0 -
PBT 115,612 80,744 89,756 77,520 0 -
Tax -34,248 -21,864 -16,096 -10,448 0 -
NP 81,364 58,880 73,660 67,072 0 -
-
NP to SH 45,248 58,880 73,660 67,072 0 -
-
Tax Rate 29.62% 27.08% 17.93% 13.48% - -
Total Cost 1,005,980 418,052 418,140 302,320 0 -
-
Net Worth 302,135 333,965 262,640 203,899 0 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 302,135 333,965 262,640 203,899 0 -
NOSH 302,135 302,258 301,885 10,000 0 -
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 7.48% 12.35% 14.98% 18.16% 0.00% -
ROE 14.98% 17.63% 28.05% 32.89% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 359.89 157.79 162.91 3,693.92 0.00 -
EPS 4.96 19.48 24.40 670.72 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.1049 0.87 20.39 0.00 -
Adjusted Per Share Value based on latest NOSH - 10,000
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 70.77 31.04 32.01 24.04 0.00 -
EPS 2.94 3.83 4.79 4.37 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1966 0.2173 0.1709 0.1327 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 29/06/07 30/06/06 30/06/05 - - -
Price 2.91 2.80 2.93 0.00 0.00 -
P/RPS 0.81 1.77 1.80 0.00 0.00 -
P/EPS 19.43 14.37 12.01 0.00 0.00 -
EY 5.15 6.96 8.33 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.91 2.53 3.37 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 23/08/07 28/08/06 26/08/05 18/10/04 - -
Price 2.62 2.67 3.26 2.60 0.00 -
P/RPS 0.73 1.69 2.00 0.07 0.00 -
P/EPS 17.49 13.71 13.36 0.39 0.00 -
EY 5.72 7.30 7.48 257.97 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 2.42 3.75 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