[MEDIA] YoY Annualized Quarter Result on 31-May-2002 [#3]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
31-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
31-May-2002 [#3]
Profit Trend
QoQ- -9.69%
YoY- -30.23%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
Revenue 303,177 0 242,433 234,993 240,653 214,144 0 -100.00%
PBT 33,148 0 -20,021 -12,332 -11,313 -29,320 0 -100.00%
Tax -2,794 0 -1,977 -2,566 11,313 29,320 0 -100.00%
NP 30,353 0 -21,998 -14,898 0 0 0 -100.00%
-
NP to SH 30,353 0 -21,998 -14,898 -11,440 -28,644 0 -100.00%
-
Tax Rate 8.43% - - - - - - -
Total Cost 272,824 0 264,431 249,891 240,653 214,144 0 -100.00%
-
Net Worth 221,269 0 -412,049 -390,067 -381,333 0 0 -100.00%
Dividend
30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
Net Worth 221,269 0 -412,049 -390,067 -381,333 0 0 -100.00%
NOSH 540,736 540,734 170,268 170,335 170,238 165,253 167,347 -1.23%
Ratio Analysis
30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
NP Margin 10.01% 0.00% -9.07% -6.34% 0.00% 0.00% 0.00% -
ROE 13.72% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
RPS 56.07 0.00 142.38 137.96 141.36 129.58 0.00 -100.00%
EPS 5.61 0.00 -12.92 -8.75 -6.72 -17.33 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4092 0.00 -2.42 -2.29 -2.24 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 170,505
30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
RPS 27.72 0.00 22.17 21.49 22.01 19.58 0.00 -100.00%
EPS 2.78 0.00 -2.01 -1.36 -1.05 -2.62 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2023 0.00 -0.3768 -0.3567 -0.3487 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
Date 30/09/04 30/09/03 30/05/03 31/05/02 31/05/01 31/05/00 - -
Price 1.66 0.22 0.22 1.15 1.35 8.10 0.00 -
P/RPS 2.96 0.00 0.15 0.83 0.95 6.25 0.00 -100.00%
P/EPS 29.57 0.00 -1.70 -13.15 -20.09 -46.73 0.00 -100.00%
EY 3.38 0.00 -58.73 -7.61 -4.98 -2.14 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.06 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
Date 29/11/04 - 25/07/03 31/07/02 31/07/01 31/07/00 - -
Price 1.76 0.00 0.22 0.98 2.26 6.50 0.00 -
P/RPS 3.14 0.00 0.15 0.71 1.60 5.02 0.00 -100.00%
P/EPS 31.35 0.00 -1.70 -11.20 -33.63 -37.50 0.00 -100.00%
EY 3.19 0.00 -58.73 -8.93 -2.97 -2.67 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.30 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%

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