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

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002
Profit Trend
QoQ- 99.63%
YoY- 99.63%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 31/08/02 31/05/02 CAGR
Revenue 181,825 0 122,527 0 65,094 244,361 176,245 3.16%
PBT -15,016 0 -12,794 -6 -53 -7,164 -9,249 62.35%
Tax -1,483 0 -1,530 0 -1,570 7,164 -1,925 -22.96%
NP -16,499 0 -14,324 -6 -1,623 0 -11,174 47.65%
-
NP to SH -16,499 0 -14,324 -6 -1,623 -16,898 -11,174 47.65%
-
Tax Rate - - - - - - - -
Total Cost 198,324 0 136,851 6 66,717 244,361 187,419 5.81%
-
Net Worth -412,049 0 -412,176 294 -401,478 -395,195 -390,067 5.63%
Dividend
31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 31/08/02 31/05/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 31/08/02 31/05/02 CAGR
Net Worth -412,049 0 -412,176 294 -401,478 -395,195 -390,067 5.63%
NOSH 170,268 170,321 170,321 301 170,842 170,342 170,335 -0.03%
Ratio Analysis
31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 31/08/02 31/05/02 CAGR
NP Margin -9.07% 0.00% -11.69% 0.00% -2.49% 0.00% -6.34% -
ROE 0.00% 0.00% 0.00% -2.03% 0.00% 0.00% 0.00% -
Per Share
31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 31/08/02 31/05/02 CAGR
RPS 106.79 0.00 71.94 0.00 38.10 143.45 103.47 3.20%
EPS -9.69 0.00 -8.41 -1.99 -0.95 -9.92 -6.56 47.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.42 0.00 -2.42 0.9782 -2.35 -2.32 -2.29 5.67%
Adjusted Per Share Value based on latest NOSH - 170,842
31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 31/08/02 31/05/02 CAGR
RPS 16.39 0.00 11.05 0.00 5.87 22.03 15.89 3.14%
EPS -1.49 0.00 -1.29 0.00 -0.15 -1.52 -1.01 47.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3715 0.00 -0.3716 0.0003 -0.362 -0.3563 -0.3517 5.62%
Price Multiplier on Financial Quarter End Date
31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 31/08/02 31/05/02 CAGR
Date 30/05/03 31/03/03 28/02/03 31/12/02 29/11/02 30/08/02 31/05/02 -
Price 0.22 0.69 0.66 0.59 0.62 0.75 1.15 -
P/RPS 0.21 0.00 0.92 0.00 0.00 0.00 1.11 -81.08%
P/EPS -2.27 0.00 -7.85 -29.65 -17,653.69 -21,292.84 -17.53 -87.05%
EY -44.05 0.00 -12.74 -3.37 -0.01 0.00 -5.70 672.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.60 0.00 0.77 0.00 -
Price Multiplier on Announcement Date
31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 31/08/02 31/05/02 CAGR
Date 25/07/03 - 24/04/03 - 30/01/03 31/10/02 31/07/02 -
Price 0.22 0.00 0.57 0.00 0.74 0.77 0.98 -
P/RPS 0.21 0.00 0.79 0.00 0.00 0.00 0.95 -77.89%
P/EPS -2.27 0.00 -6.78 0.00 -21,070.53 -21,860.65 -14.94 -84.80%
EY -44.05 0.00 -14.75 0.00 0.00 0.00 -6.69 558.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.79 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