[MEDIAC] YoY Cumulative 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- 78.21%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 587,861 239,732 240,650 189,759 0 -
PBT 61,910 41,620 38,477 35,376 0 -
Tax -17,600 -11,275 -8,396 -5,494 0 -
NP 44,310 30,345 30,081 29,882 0 -
-
NP to SH 25,225 30,345 30,081 29,882 0 -
-
Tax Rate 28.43% 27.09% 21.82% 15.53% - -
Total Cost 543,551 209,387 210,569 159,877 0 -
-
Net Worth 301,979 349,224 250,674 182,740 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 2,687 - 25,671 - - -
Div Payout % 10.65% - 85.34% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 301,979 349,224 250,674 182,740 0 -
NOSH 301,979 301,940 302,018 257,381 0 -
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 7.54% 12.66% 12.50% 15.75% 0.00% -
ROE 8.35% 8.69% 12.00% 16.35% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 194.67 79.40 79.68 73.73 0.00 -
EPS 2.75 10.05 9.96 11.61 0.00 -
DPS 0.89 0.00 8.50 0.00 0.00 -
NAPS 1.00 1.1566 0.83 0.71 0.00 -
Adjusted Per Share Value based on latest NOSH - 262,805
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 34.84 14.21 14.26 11.25 0.00 -
EPS 1.50 1.80 1.78 1.77 0.00 -
DPS 0.16 0.00 1.52 0.00 0.00 -
NAPS 0.179 0.207 0.1486 0.1083 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 28/09/07 29/09/06 30/09/05 - - -
Price 2.75 2.68 3.46 0.00 0.00 -
P/RPS 1.41 3.38 4.34 0.00 0.00 -
P/EPS 32.92 26.67 34.74 0.00 0.00 -
EY 3.04 3.75 2.88 0.00 0.00 -
DY 0.32 0.00 2.46 0.00 0.00 -
P/NAPS 2.75 2.32 4.17 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/11/07 29/11/06 28/11/05 25/11/04 - -
Price 2.65 2.58 3.30 2.70 0.00 -
P/RPS 1.36 3.25 4.14 3.66 0.00 -
P/EPS 31.72 25.67 33.13 23.26 0.00 -
EY 3.15 3.90 3.02 4.30 0.00 -
DY 0.34 0.00 2.58 0.00 0.00 -
P/NAPS 2.65 2.23 3.98 3.80 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