[MEDIAC] YoY TTM 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?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 744,120 467,824 440,131 92,348 100.48%
PBT 87,344 69,338 73,108 19,380 65.18%
Tax -24,358 -19,065 -11,690 -2,612 110.48%
NP 62,986 50,273 61,418 16,768 55.44%
-
NP to SH 46,976 50,273 61,418 16,768 40.97%
-
Tax Rate 27.89% 27.50% 15.99% 13.48% -
Total Cost 681,134 417,551 378,713 75,580 108.10%
-
Net Worth 302,135 333,965 262,640 200,000 14.74%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 302,135 333,965 262,640 200,000 14.74%
NOSH 302,135 302,258 301,885 10,000 211.45%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 8.46% 10.75% 13.95% 18.16% -
ROE 15.55% 15.05% 23.38% 8.38% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 246.29 154.78 145.79 923.48 -35.63%
EPS 15.55 16.63 20.34 167.68 -54.73%
DPS 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.1049 0.87 20.00 -63.15%
Adjusted Per Share Value based on latest NOSH - 10,000
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 48.43 30.45 28.64 6.01 100.48%
EPS 3.06 3.27 4.00 1.09 41.06%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.1966 0.2173 0.1709 0.1302 14.72%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 29/06/07 30/06/06 30/06/05 - -
Price 2.91 2.80 2.93 0.00 -
P/RPS 1.18 1.81 2.01 0.00 -
P/EPS 18.72 16.83 14.40 0.00 -
EY 5.34 5.94 6.94 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 2.91 2.53 3.37 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 23/08/07 28/08/06 26/08/05 - -
Price 2.62 2.67 3.26 0.00 -
P/RPS 1.06 1.73 2.24 0.00 -
P/EPS 16.85 16.05 16.02 0.00 -
EY 5.93 6.23 6.24 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 2.42 3.75 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