[MEDIA] YoY Cumulative Quarter Result on 30-Nov-2002

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
30-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
30-Nov-2002
Profit Trend
QoQ- 90.4%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
30/11/03 31/08/03 31/12/02 30/11/02 CAGR
Revenue 345,316 259,500 0 65,094 430.48%
PBT 178,836 176,028 -6 -53 -337526.41%
Tax -13,495 -13,321 0 -1,570 759.55%
NP 165,341 162,707 -6 -1,623 -10287.36%
-
NP to SH 165,341 162,707 -6 -1,623 -10287.36%
-
Tax Rate 7.55% 7.57% - - -
Total Cost 179,975 96,793 6 66,717 169.75%
-
Net Worth 306,891 329,848 294 -401,478 -176.44%
Dividend
30/11/03 31/08/03 31/12/02 30/11/02 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/11/03 31/08/03 31/12/02 30/11/02 CAGR
Net Worth 306,891 329,848 294 -401,478 -176.44%
NOSH 540,683 540,734 301 170,842 216.48%
Ratio Analysis
30/11/03 31/08/03 31/12/02 30/11/02 CAGR
NP Margin 47.88% 62.70% 0.00% -2.49% -
ROE 53.88% 49.33% -2.03% 0.00% -
Per Share
30/11/03 31/08/03 31/12/02 30/11/02 CAGR
RPS 63.87 47.99 0.00 38.10 67.63%
EPS 30.58 30.09 -1.99 -0.95 -3318.94%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.5676 0.61 0.9782 -2.35 -124.15%
Adjusted Per Share Value based on latest NOSH - 170,842
30/11/03 31/08/03 31/12/02 30/11/02 CAGR
RPS 31.58 23.73 0.00 5.95 430.75%
EPS 15.12 14.88 0.00 -0.15 -10180.00%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.2806 0.3016 0.0003 -0.3671 -176.43%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/12/02 30/11/02 CAGR
Date 28/11/03 29/08/03 31/12/02 29/11/02 -
Price 1.47 0.22 0.59 0.62 -
P/RPS 2.30 0.46 0.00 0.00 -
P/EPS 4.81 0.73 -29.65 -17,653.69 -100.02%
EY 20.80 136.77 -3.37 -0.01 -208100.00%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 2.59 0.36 0.60 0.00 -
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/12/02 30/11/02 CAGR
Date 29/01/04 16/10/03 - 30/01/03 -
Price 1.71 0.22 0.00 0.74 -
P/RPS 2.68 0.46 0.00 0.00 -
P/EPS 5.59 0.73 0.00 -21,070.53 -100.02%
EY 17.88 136.77 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 3.01 0.36 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