[MEDIA] YoY Cumulative Quarter Result on 28-Feb-2003 [#2]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
24-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2003
Quarter
28-Feb-2003 [#2]
Profit Trend
QoQ- -238633.33%
YoY- -110.93%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Revenue 171,968 139,349 0 122,527 117,103 125,062 112,537 8.26%
PBT 17,619 12,177 0 -12,794 -4,847 -6,661 -6,488 -
Tax -5,244 -1,533 0 -1,530 -1,944 6,661 6,488 -
NP 12,375 10,644 0 -14,324 -6,791 0 0 -
-
NP to SH 12,527 10,644 0 -14,324 -6,791 -6,792 -6,188 -
-
Tax Rate 29.76% 12.59% - - - - - -
Total Cost 159,593 128,705 0 136,851 123,894 125,062 112,537 6.76%
-
Net Worth 240,442 215,635 0 -412,176 -384,653 -383,007 -187,187 -
Dividend
30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Net Worth 240,442 215,635 0 -412,176 -384,653 -383,007 -187,187 -
NOSH 539,956 540,304 170,268 170,321 170,200 170,225 154,700 26.39%
Ratio Analysis
30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
NP Margin 7.20% 7.64% 0.00% -11.69% -5.80% 0.00% 0.00% -
ROE 5.21% 4.94% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 31.85 25.79 0.00 71.94 68.80 73.47 72.75 -14.33%
EPS 2.32 1.97 0.00 -8.41 -3.99 -3.99 -4.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4453 0.3991 0.00 -2.42 -2.26 -2.25 -1.21 -
Adjusted Per Share Value based on latest NOSH - 170,254
30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 15.50 12.56 0.00 11.05 10.56 11.28 10.15 8.25%
EPS 1.13 0.96 0.00 -1.29 -0.61 -0.61 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2168 0.1944 0.00 -0.3716 -0.3468 -0.3453 -0.1688 -
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 29/02/00 -
Price 1.65 1.56 0.22 0.66 1.10 1.86 10.70 -
P/RPS 5.18 6.05 0.00 0.92 1.60 2.53 14.71 -17.76%
P/EPS 71.12 79.19 0.00 -7.85 -27.57 -46.62 -267.50 -
EY 1.41 1.26 0.00 -12.74 -3.63 -2.15 -0.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.71 3.91 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 19/08/05 27/08/04 - 24/04/03 30/04/02 30/04/01 28/04/00 -
Price 1.57 1.49 0.00 0.57 1.20 1.25 8.25 -
P/RPS 4.93 5.78 0.00 0.79 1.74 1.70 11.34 -14.45%
P/EPS 67.67 75.63 0.00 -6.78 -30.08 -31.33 -206.25 -
EY 1.48 1.32 0.00 -14.75 -3.32 -3.19 -0.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.53 3.73 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