[MEDIA] QoQ TTM Result on 28-Feb-2002 [#2]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
30-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
28-Feb-2002 [#2]
Profit Trend
QoQ- -307.48%
YoY- 98.27%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
TTM Result
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Revenue 244,565 244,361 236,488 232,774 239,896 240,733 241,456 0.85%
PBT -7,852 -7,164 -2,566 13 3,820 -1,802 -116,537 -83.41%
Tax 6,229 7,164 -2,528 -724 903 7,882 116,537 -85.78%
NP -1,623 0 -5,094 -711 4,723 6,080 0 -
-
NP to SH -17,162 -16,896 -5,094 -2,498 1,204 -2,499 -131,139 -74.19%
-
Tax Rate - - - 5,569.23% -23.64% - - -
Total Cost 246,188 244,361 241,582 233,485 235,173 234,653 241,456 1.30%
-
Net Worth -401,478 -395,159 -390,458 -384,979 -378,263 -381,857 -381,226 3.50%
Dividend
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Net Worth -401,478 -395,159 -390,458 -384,979 -378,263 -381,857 -381,226 3.50%
NOSH 170,842 170,327 170,505 170,344 169,624 170,471 170,190 0.25%
Ratio Analysis
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
NP Margin -0.66% 0.00% -2.15% -0.31% 1.97% 2.53% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 143.15 143.47 138.70 136.65 141.43 141.22 141.87 0.60%
EPS -10.05 -9.92 -2.99 -1.47 0.71 -1.47 -77.05 -74.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.35 -2.32 -2.29 -2.26 -2.23 -2.24 -2.24 3.24%
Adjusted Per Share Value based on latest NOSH - 170,344
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 22.05 22.03 21.32 20.99 21.63 21.70 21.77 0.85%
EPS -1.55 -1.52 -0.46 -0.23 0.11 -0.23 -11.82 -74.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.362 -0.3563 -0.352 -0.3471 -0.341 -0.3443 -0.3437 3.51%
Price Multiplier on Financial Quarter End Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 -
Price 0.62 0.75 1.15 1.10 1.36 2.15 1.35 -
P/RPS 0.43 0.52 0.83 0.80 0.96 1.52 0.95 -41.01%
P/EPS -6.17 -7.56 -38.49 -75.01 191.60 -146.66 -1.75 131.47%
EY -16.20 -13.23 -2.60 -1.33 0.52 -0.68 -57.08 -56.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 0.74 0.77 0.98 1.20 1.44 0.95 2.26 -
P/RPS 0.52 0.54 0.71 0.88 1.02 0.67 1.59 -52.49%
P/EPS -7.37 -7.76 -32.80 -81.83 202.87 -64.81 -2.93 84.85%
EY -13.58 -12.88 -3.05 -1.22 0.49 -1.54 -34.09 -45.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 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