[MEDIAC] QoQ Cumulative 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?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 409,529 300,078 189,759 92,348 0 0 0 -
PBT 70,049 54,790 35,376 19,380 0 0 0 -
Tax -10,277 -6,836 -5,494 -2,612 0 0 0 -
NP 59,772 47,954 29,882 16,768 0 0 0 -
-
NP to SH 59,772 47,954 29,882 16,768 0 0 0 -
-
Tax Rate 14.67% 12.48% 15.53% 13.48% - - - -
Total Cost 349,757 252,124 159,877 75,580 0 0 0 -
-
Net Worth 226,557 209,679 182,740 203,899 0 0 0 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 226,557 209,679 182,740 203,899 0 0 0 -
NOSH 279,700 272,311 257,381 10,000 0 0 0 -
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 14.60% 15.98% 15.75% 18.16% 0.00% 0.00% 0.00% -
ROE 26.38% 22.87% 16.35% 8.22% 0.00% 0.00% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 146.42 110.20 73.73 923.48 0.00 0.00 0.00 -
EPS 21.37 17.61 11.61 167.68 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.77 0.71 20.39 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 10,000
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 24.27 17.79 11.25 5.47 0.00 0.00 0.00 -
EPS 3.54 2.84 1.77 0.99 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1343 0.1243 0.1083 0.1208 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 - - - - - -
Price 2.79 2.65 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.91 2.40 0.00 0.00 0.00 0.00 0.00 -
P/EPS 13.06 15.05 0.00 0.00 0.00 0.00 0.00 -
EY 7.66 6.65 0.00 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 3.44 3.44 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 24/02/05 25/11/04 18/10/04 - - - -
Price 2.93 2.70 2.70 2.60 0.00 0.00 0.00 -
P/RPS 2.00 2.45 3.66 0.28 0.00 0.00 0.00 -
P/EPS 13.71 15.33 23.26 1.55 0.00 0.00 0.00 -
EY 7.29 6.52 4.30 64.49 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.62 3.51 3.80 0.13 0.00 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