[MEDIA] YoY Cumulative Quarter 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- 99.63%
YoY- 99.63%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/11/03 31/08/03 31/12/02 31/08/02 30/11/02 CAGR
Revenue 804,287 345,316 259,500 0 244,361 65,094 14.27%
PBT 42,666 178,836 176,028 -6 -7,164 -53 -
Tax -19,286 -13,495 -13,321 0 7,164 -1,570 14.23%
NP 23,380 165,341 162,707 -6 0 -1,623 -
-
NP to SH 26,289 165,341 162,707 -6 -16,898 -1,623 -
-
Tax Rate 45.20% 7.55% 7.57% - - - -
Total Cost 780,907 179,975 96,793 6 244,361 66,717 13.94%
-
Net Worth 603,182 306,891 329,848 294 -395,195 -401,478 -
Dividend
30/09/21 30/11/03 31/08/03 31/12/02 31/08/02 30/11/02 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/21 30/11/03 31/08/03 31/12/02 31/08/02 30/11/02 CAGR
Net Worth 603,182 306,891 329,848 294 -395,195 -401,478 -
NOSH 1,109,190 540,683 540,734 301 170,342 170,842 10.43%
Ratio Analysis
30/09/21 30/11/03 31/08/03 31/12/02 31/08/02 30/11/02 CAGR
NP Margin 2.91% 47.88% 62.70% 0.00% 0.00% -2.49% -
ROE 4.36% 53.88% 49.33% -2.03% 0.00% 0.00% -
Per Share
30/09/21 30/11/03 31/08/03 31/12/02 31/08/02 30/11/02 CAGR
RPS 72.51 63.87 47.99 0.00 143.45 38.10 3.47%
EPS 2.37 30.58 30.09 -1.99 -9.92 -0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5438 0.5676 0.61 0.9782 -2.32 -2.35 -
Adjusted Per Share Value based on latest NOSH - 170,842
30/09/21 30/11/03 31/08/03 31/12/02 31/08/02 30/11/02 CAGR
RPS 72.51 31.13 23.40 0.00 22.03 5.87 14.26%
EPS 2.37 14.91 14.67 0.00 -1.52 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5438 0.2767 0.2974 0.0003 -0.3563 -0.362 -
Price Multiplier on Financial Quarter End Date
30/09/21 30/11/03 31/08/03 31/12/02 31/08/02 30/11/02 CAGR
Date 30/09/21 28/11/03 29/08/03 31/12/02 30/08/02 29/11/02 -
Price 0.49 1.47 0.22 0.59 0.75 0.62 -
P/RPS 0.68 2.30 0.46 0.00 0.00 0.00 -
P/EPS 20.67 4.81 0.73 -29.65 -21,292.84 -17,653.69 -
EY 4.84 20.80 136.77 -3.37 0.00 -0.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 2.59 0.36 0.60 0.77 0.00 -
Price Multiplier on Announcement Date
30/09/21 30/11/03 31/08/03 31/12/02 31/08/02 30/11/02 CAGR
Date 25/11/21 29/01/04 16/10/03 - 31/10/02 30/01/03 -
Price 0.495 1.71 0.22 0.00 0.77 0.74 -
P/RPS 0.68 2.68 0.46 0.00 0.00 0.00 -
P/EPS 20.89 5.59 0.73 0.00 -21,860.65 -21,070.53 -
EY 4.79 17.88 136.77 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 3.01 0.36 0.00 0.79 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