[MEDIAC] QoQ Annualized 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- -6.52%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 476,168 481,300 491,800 409,529 400,104 379,518 369,392 18.38%
PBT 73,818 76,954 89,756 70,049 73,053 70,752 77,520 -3.20%
Tax -17,660 -16,792 -16,096 -10,277 -9,114 -10,988 -10,448 41.76%
NP 56,158 60,162 73,660 59,772 63,938 59,764 67,072 -11.13%
-
NP to SH 56,158 60,162 73,660 59,772 63,938 59,764 67,072 -11.13%
-
Tax Rate 23.92% 21.82% 17.93% 14.67% 12.48% 15.53% 13.48% -
Total Cost 420,009 421,138 418,140 349,757 336,165 319,754 302,320 24.43%
-
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 - 51,343 - - - - - -
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 18.29% 24.00% 28.05% 26.38% 30.49% 32.70% 32.89% -
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 157.71 159.36 162.91 146.42 146.93 147.45 3,693.92 -87.71%
EPS 18.60 19.92 24.40 21.37 23.48 23.22 670.72 -90.77%
DPS 0.00 17.00 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 28.22 28.53 29.15 24.27 23.71 22.49 21.89 18.39%
EPS 3.33 3.57 4.37 3.54 3.79 3.54 3.98 -11.17%
DPS 0.00 3.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.182 0.1486 0.1557 0.1343 0.1243 0.1083 0.1208 31.32%
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 2.14 2.17 1.80 1.91 1.80 0.00 0.00 -
P/EPS 18.17 17.37 12.01 13.06 11.29 0.00 0.00 -
EY 5.50 5.76 8.33 7.66 8.86 0.00 0.00 -
DY 0.00 4.91 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 2.03 2.07 2.00 2.00 1.84 1.83 0.07 838.14%
P/EPS 17.20 16.57 13.36 13.71 11.50 11.63 0.39 1139.69%
EY 5.81 6.04 7.48 7.29 8.70 8.60 257.97 -91.96%
DY 0.00 5.15 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