[MEDIA] QoQ Cumulative Quarter Result on 31-Aug-2002

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
31-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
31-Aug-2002
Profit Trend
QoQ- -51.23%
YoY- -575.92%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
28/02/03 31/12/02 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Revenue 122,527 0 65,094 244,361 176,245 117,103 64,890 66.51%
PBT -12,794 -6 -53 -7,164 -9,249 -4,847 635 -
Tax -1,530 0 -1,570 7,164 -1,925 -1,944 -1,992 -19.07%
NP -14,324 -6 -1,623 0 -11,174 -6,791 -1,357 562.27%
-
NP to SH -14,324 -6 -1,623 -16,898 -11,174 -6,791 -1,357 562.27%
-
Tax Rate - - - - - - 313.70% -
Total Cost 136,851 6 66,717 244,361 187,419 123,894 66,247 78.96%
-
Net Worth -412,176 294 -401,478 -395,195 -390,067 -384,653 -378,263 7.13%
Dividend
28/02/03 31/12/02 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/03 31/12/02 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Net Worth -412,176 294 -401,478 -395,195 -390,067 -384,653 -378,263 7.13%
NOSH 170,321 301 170,842 170,342 170,335 170,200 169,624 0.32%
Ratio Analysis
28/02/03 31/12/02 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
NP Margin -11.69% 0.00% -2.49% 0.00% -6.34% -5.80% -2.09% -
ROE 0.00% -2.03% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
28/02/03 31/12/02 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 71.94 0.00 38.10 143.45 103.47 68.80 38.25 65.98%
EPS -8.41 -1.99 -0.95 -9.92 -6.56 -3.99 -0.80 560.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.42 0.9782 -2.35 -2.32 -2.29 -2.26 -2.23 6.77%
Adjusted Per Share Value based on latest NOSH - 170,327
28/02/03 31/12/02 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 11.20 0.00 5.95 22.35 16.12 10.71 5.93 66.54%
EPS -1.31 0.00 -0.15 -1.55 -1.02 -0.62 -0.12 580.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3769 0.0003 -0.3671 -0.3614 -0.3567 -0.3518 -0.3459 7.12%
Price Multiplier on Financial Quarter End Date
28/02/03 31/12/02 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 28/02/03 31/12/02 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 -
Price 0.66 0.59 0.62 0.75 1.15 1.10 1.36 -
P/RPS 0.92 0.00 0.00 0.00 1.11 1.60 3.56 -66.22%
P/EPS -7.85 -29.65 -17,653.69 -21,292.84 -17.53 -27.57 -170.00 -91.51%
EY -12.74 -3.37 -0.01 0.00 -5.70 -3.63 -0.59 1075.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.60 0.00 0.77 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
28/02/03 31/12/02 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 24/04/03 - 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 0.57 0.00 0.74 0.77 0.98 1.20 1.44 -
P/RPS 0.79 0.00 0.00 0.00 0.95 1.74 3.76 -71.39%
P/EPS -6.78 0.00 -21,070.53 -21,860.65 -14.94 -30.08 -180.00 -92.79%
EY -14.75 0.00 0.00 0.00 -6.69 -3.32 -0.56 1279.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.79 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