[MEDIA] QoQ TTM 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- 74.46%
YoY- 74.46%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 31/08/02 31/05/02 CAGR
Revenue 116,731 57,433 57,433 59,142 244,565 244,361 236,488 -50.63%
PBT -14,963 -12,741 -12,741 -4,402 -7,852 -7,164 -2,566 483.12%
Tax 87 40 40 19 6,229 7,164 -2,528 -103.44%
NP -14,876 -12,701 -12,701 -4,383 -1,623 0 -5,094 192.02%
-
NP to SH -14,876 -12,701 -12,701 -4,383 -17,162 -16,896 -5,094 192.02%
-
Tax Rate - - - - - - - -
Total Cost 131,607 70,134 70,134 63,525 246,188 244,361 241,582 -45.52%
-
Net Worth -411,210 0 -412,016 167,117 -401,478 -395,159 -390,458 5.31%
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 -411,210 0 -412,016 167,117 -401,478 -395,159 -390,458 5.31%
NOSH 169,921 170,254 170,254 170,842 170,842 170,327 170,505 -0.34%
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 -12.74% -22.11% -22.11% -7.41% -0.66% 0.00% -2.15% -
ROE 0.00% 0.00% 0.00% -2.62% 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 68.70 33.73 33.73 34.62 143.15 143.47 138.70 -50.46%
EPS -8.75 -7.46 -7.46 -2.57 -10.05 -9.92 -2.99 192.64%
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 10.52 5.18 5.18 5.33 22.05 22.03 21.32 -50.65%
EPS -1.34 -1.15 -1.15 -0.40 -1.55 -1.52 -0.46 191.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3707 0.00 -0.3715 0.1507 -0.362 -0.3563 -0.352 5.31%
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 0.32 2.05 1.96 1.70 0.43 0.52 0.83 -61.44%
P/EPS -2.51 -9.25 -8.85 -23.00 -6.17 -7.56 -38.49 -93.47%
EY -39.79 -10.81 -11.30 -4.35 -16.20 -13.23 -2.60 1430.38%
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 0.00 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 - - - - 30/01/03 31/10/02 31/07/02 -
Price 0.00 0.00 0.00 0.00 0.74 0.77 0.98 -
P/RPS 0.00 0.00 0.00 0.00 0.52 0.54 0.71 -
P/EPS 0.00 0.00 0.00 0.00 -7.37 -7.76 -32.80 -
EY 0.00 0.00 0.00 0.00 -13.58 -12.88 -3.05 -
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 0.00 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