[MEDIA] QoQ 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- -30.57%
YoY- -194.13%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Quarter Result
28/02/03 31/12/02 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Revenue 57,433 0 65,094 68,116 59,142 52,213 64,890 -9.32%
PBT -12,741 0 -53 2,085 -4,402 -5,482 635 -
Tax 40 0 -1,570 -2,085 19 48 -1,992 -
NP -12,701 0 -1,623 0 -4,383 -5,434 -1,357 501.36%
-
NP to SH -12,701 0 -1,623 -5,723 -4,383 -5,434 -1,357 501.36%
-
Tax Rate - - - 100.00% - - 313.70% -
Total Cost 70,134 0 66,717 68,116 63,525 57,647 66,247 4.68%
-
Net Worth -412,016 167,117 -401,478 -395,159 -390,458 -384,979 -378,263 7.09%
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 -412,016 167,117 -401,478 -395,159 -390,458 -384,979 -378,263 7.09%
NOSH 170,254 170,842 170,842 170,327 170,505 170,344 169,624 0.29%
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 -22.11% 0.00% -2.49% 0.00% -7.41% -10.41% -2.09% -
ROE 0.00% 0.00% 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 33.73 0.00 38.10 39.99 34.69 30.65 38.25 -9.59%
EPS -7.46 0.00 -0.95 -3.36 -2.57 -3.19 -0.80 499.58%
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 5.25 0.00 5.95 6.23 5.41 4.77 5.93 -9.30%
EPS -1.16 0.00 -0.15 -0.52 -0.40 -0.50 -0.12 517.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3768 0.1528 -0.3671 -0.3614 -0.3571 -0.3521 -0.3459 7.10%
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 1.96 0.00 0.00 0.00 3.32 3.59 3.56 -38.04%
P/EPS -8.85 0.00 0.00 0.00 -44.74 -34.48 -170.00 -90.65%
EY -11.30 0.00 0.00 0.00 -2.24 -2.90 -0.59 968.06%
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 1.69 0.00 0.00 0.00 2.83 3.91 3.76 -47.35%
P/EPS -7.64 0.00 0.00 0.00 -38.12 -37.62 -180.00 -92.07%
EY -13.09 0.00 0.00 0.00 -2.62 -2.66 -0.56 1153.16%
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