[BJMEDIA] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 32.84%
YoY- -111.72%
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 55,996 63,699 62,002 61,582 56,388 64,558 62,138 -6.70%
PBT -10,668 -97,298 -125,257 -1,850 -6,044 1,232 -393 805.03%
Tax -968 -2,011 -2,488 -2,570 -3,048 -2,443 -2,480 -46.62%
NP -11,636 -99,309 -127,745 -4,420 -9,092 -1,211 -2,873 154.30%
-
NP to SH -12,088 -100,557 -129,369 -6,106 -9,092 -1,211 -2,873 160.85%
-
Tax Rate - - - - - 198.30% - -
Total Cost 67,632 163,008 189,747 66,002 65,480 65,769 65,011 2.67%
-
Net Worth 135,905 135,887 22,038 22,436 22,119 243,599 25,887 202.37%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 135,905 135,887 22,038 22,436 22,119 243,599 25,887 202.37%
NOSH 84,413 82,356 81,624 80,131 76,275 69,999 69,967 13.34%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -20.78% -155.90% -206.03% -7.18% -16.12% -1.88% -4.62% -
ROE -8.89% -74.00% -587.01% -27.21% -41.10% -0.50% -11.10% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 66.34 77.35 75.96 76.85 73.93 92.23 88.81 -17.68%
EPS -14.32 -122.10 -158.49 -7.62 -11.92 -1.74 -4.11 130.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.65 0.27 0.28 0.29 3.48 0.37 166.77%
Adjusted Per Share Value based on latest NOSH - 83,870
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 23.82 27.10 26.37 26.20 23.99 27.46 26.43 -6.70%
EPS -5.14 -42.77 -55.03 -2.60 -3.87 -0.52 -1.22 161.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5781 0.578 0.0937 0.0954 0.0941 1.0362 0.1101 202.40%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 24/02/06 30/11/05 26/08/05 06/05/05 28/02/05 25/11/04 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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