[MEDIAC] QoQ TTM Result on 31-Dec-2004 [#3]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 60.48%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 460,420 440,131 409,529 300,082 189,759 92,348 0 -
PBT 73,150 73,108 70,049 54,790 35,376 19,380 0 -
Tax -13,180 -11,690 -10,278 -6,836 -5,494 -2,612 0 -
NP 59,970 61,418 59,771 47,954 29,882 16,768 0 -
-
NP to SH 59,970 61,418 59,771 47,954 29,882 16,768 0 -
-
Tax Rate 18.02% 15.99% 14.67% 12.48% 15.53% 13.48% - -
Total Cost 400,450 378,713 349,758 252,128 159,877 75,580 0 -
-
Net Worth 250,849 262,640 244,823 232,699 186,591 200,000 0 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 250,849 262,640 244,823 232,699 186,591 200,000 0 -
NOSH 302,227 301,885 302,250 302,207 262,805 10,000 0 -
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 13.03% 13.95% 14.60% 15.98% 15.75% 18.16% 0.00% -
ROE 23.91% 23.38% 24.41% 20.61% 16.01% 8.38% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 152.34 145.79 135.49 99.30 72.21 923.48 0.00 -
EPS 19.84 20.34 19.78 15.87 11.37 167.68 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.87 0.81 0.77 0.71 20.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 302,207
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 27.29 26.09 24.27 17.79 11.25 5.47 0.00 -
EPS 3.55 3.64 3.54 2.84 1.77 0.99 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1487 0.1557 0.1451 0.1379 0.1106 0.1185 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 - - - -
Price 3.46 2.93 2.79 2.65 0.00 0.00 0.00 -
P/RPS 2.27 2.01 2.06 2.67 0.00 0.00 0.00 -
P/EPS 17.44 14.40 14.11 16.70 0.00 0.00 0.00 -
EY 5.73 6.94 7.09 5.99 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.17 3.37 3.44 3.44 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 26/08/05 26/05/05 - - - - -
Price 3.30 3.26 2.93 0.00 0.00 0.00 0.00 -
P/RPS 2.17 2.24 2.16 0.00 0.00 0.00 0.00 -
P/EPS 16.63 16.02 14.82 0.00 0.00 0.00 0.00 -
EY 6.01 6.24 6.75 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 3.98 3.75 3.62 0.00 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