[MEDIAC] YoY Quarter Result on 30-Jun-2005 [#1]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 55.82%
YoY- 9.82%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 385,216 271,836 119,233 122,950 92,348 0 -
PBT 46,244 28,903 20,186 22,439 19,380 0 -
Tax -14,194 -8,562 -5,466 -4,024 -2,612 0 -
NP 32,050 20,341 14,720 18,415 16,768 0 -
-
NP to SH 31,037 11,312 14,720 18,415 16,768 0 -
-
Tax Rate 30.69% 29.62% 27.08% 17.93% 13.48% - -
Total Cost 353,166 251,495 104,513 104,535 75,580 0 -
-
Net Worth 0 302,135 333,965 262,640 203,899 0 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 0 302,135 333,965 262,640 203,899 0 -
NOSH 1,694,411 302,135 302,258 301,885 10,000 0 -
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 8.32% 7.48% 12.35% 14.98% 18.16% 0.00% -
ROE 0.00% 3.74% 4.41% 7.01% 8.22% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 22.73 89.97 39.45 40.73 923.48 0.00 -
EPS 1.83 1.24 4.87 6.10 167.68 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.00 1.1049 0.87 20.39 0.00 -
Adjusted Per Share Value based on latest NOSH - 301,885
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 22.83 16.11 7.07 7.29 5.47 0.00 -
EPS 1.84 0.67 0.87 1.09 0.99 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1791 0.1979 0.1557 0.1208 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 - - -
Price 0.82 2.91 2.80 2.93 0.00 0.00 -
P/RPS 3.61 3.23 7.10 7.19 0.00 0.00 -
P/EPS 44.77 77.72 57.49 48.03 0.00 0.00 -
EY 2.23 1.29 1.74 2.08 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.91 2.53 3.37 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/08 23/08/07 28/08/06 26/08/05 18/10/04 - -
Price 0.80 2.62 2.67 3.26 2.60 0.00 -
P/RPS 3.52 2.91 6.77 8.00 0.28 0.00 -
P/EPS 43.67 69.98 54.83 53.44 1.55 0.00 -
EY 2.29 1.43 1.82 1.87 64.49 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.62 2.42 3.75 0.13 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