[MEDIA] YoY 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
30/09/21 30/11/03 31/08/03 31/12/02 31/08/02 30/11/02 CAGR
Revenue 1,102,373 85,816 59,298 59,142 244,361 244,565 8.31%
PBT 63,798 2,809 -2,222 -4,402 -7,164 -7,852 -
Tax -21,925 -175 47 19 7,164 6,229 -
NP 41,873 2,634 -2,175 -4,383 0 -1,623 -
-
NP to SH 45,126 2,634 -2,175 -4,383 -16,896 -17,162 -
-
Tax Rate 34.37% 6.23% - - - - -
Total Cost 1,060,500 83,182 61,473 63,525 244,361 246,188 8.05%
-
Net Worth 603,182 305,113 103,652 167,117 -395,159 -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 603,182 305,113 103,652 167,117 -395,159 -401,478 -
NOSH 1,109,190 537,551 169,921 170,842 170,327 170,842 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 3.80% 3.07% -3.67% -7.41% 0.00% -0.66% -
ROE 7.48% 0.86% -2.10% -2.62% 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 99.38 15.96 34.90 34.62 143.47 143.15 -1.91%
EPS 4.07 0.49 -1.28 -2.57 -9.92 -10.05 -
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 100.81 7.85 5.42 5.41 22.35 22.36 8.31%
EPS 4.13 0.24 -0.20 -0.40 -1.55 -1.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5516 0.279 0.0948 0.1528 -0.3614 -0.3671 -
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 0.49 9.21 0.63 1.70 0.52 0.43 0.69%
P/EPS 12.04 300.00 -17.19 -23.00 -7.56 -6.17 -
EY 8.30 0.33 -5.82 -4.35 -13.23 -16.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 2.59 0.36 0.60 0.00 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 - - - 31/10/02 30/01/03 -
Price 0.495 0.00 0.00 0.00 0.77 0.74 -
P/RPS 0.50 0.00 0.00 0.00 0.54 0.52 -0.20%
P/EPS 12.17 0.00 0.00 0.00 -7.76 -7.37 -
EY 8.22 0.00 0.00 0.00 -12.88 -13.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 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