[MEDIA] YoY Cumulative Quarter Result on 28-Feb-2002 [#2]

Announcement Date
30-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
28-Feb-2002 [#2]
Profit Trend
QoQ- -400.44%
YoY- 0.01%
Quarter Report
View:
Show?
Cumulative Result
30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Revenue 139,349 0 122,527 117,103 125,062 112,537 115,121 -0.20%
PBT 12,177 0 -12,794 -4,847 -6,661 -6,488 -31,980 -
Tax -1,533 0 -1,530 -1,944 6,661 6,488 31,980 -
NP 10,644 0 -14,324 -6,791 0 0 0 -100.00%
-
NP to SH 10,644 0 -14,324 -6,791 -6,792 -6,188 -31,796 -
-
Tax Rate 12.59% - - - - - - -
Total Cost 128,705 0 136,851 123,894 125,062 112,537 115,121 -0.11%
-
Net Worth 215,635 0 -412,176 -384,653 -383,007 -187,187 0 -100.00%
Dividend
30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Net Worth 215,635 0 -412,176 -384,653 -383,007 -187,187 0 -100.00%
NOSH 540,304 170,268 170,321 170,200 170,225 154,700 167,347 -1.22%
Ratio Analysis
30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
NP Margin 7.64% 0.00% -11.69% -5.80% 0.00% 0.00% 0.00% -
ROE 4.94% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
RPS 25.79 0.00 71.94 68.80 73.47 72.75 68.79 1.04%
EPS 1.97 0.00 -8.41 -3.99 -3.99 -4.00 -19.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3991 0.00 -2.42 -2.26 -2.25 -1.21 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 170,344
30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
RPS 12.74 0.00 11.20 10.71 11.44 10.29 10.53 -0.20%
EPS 0.97 0.00 -1.31 -0.62 -0.62 -0.57 -2.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1972 0.00 -0.3769 -0.3518 -0.3502 -0.1712 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Date 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 29/02/00 - -
Price 1.56 0.22 0.66 1.10 1.86 10.70 0.00 -
P/RPS 6.05 0.00 0.92 1.60 2.53 14.71 0.00 -100.00%
P/EPS 79.19 0.00 -7.85 -27.57 -46.62 -267.50 0.00 -100.00%
EY 1.26 0.00 -12.74 -3.63 -2.15 -0.37 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.91 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Date 27/08/04 - 24/04/03 30/04/02 30/04/01 28/04/00 - -
Price 1.49 0.00 0.57 1.20 1.25 8.25 0.00 -
P/RPS 5.78 0.00 0.79 1.74 1.70 11.34 0.00 -100.00%
P/EPS 75.63 0.00 -6.78 -30.08 -31.33 -206.25 0.00 -100.00%
EY 1.32 0.00 -14.75 -3.32 -3.19 -0.48 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.73 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%

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