[BJMEDIA] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
06-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 50.03%
YoY- 1.08%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 84,072 82,337 78,072 69,636 55,996 63,699 62,002 22.53%
PBT 80 -315 1,380 -3,572 -10,668 -97,298 -125,257 -
Tax -2,156 -1,634 -1,356 -1,030 -968 -2,011 -2,488 -9.11%
NP -2,076 -1,949 24 -4,602 -11,636 -99,309 -127,745 -93.60%
-
NP to SH -3,932 -3,444 -1,924 -6,040 -12,088 -100,557 -129,369 -90.28%
-
Tax Rate 2,695.00% - 98.26% - - - - -
Total Cost 86,148 84,286 78,048 74,238 67,632 163,008 189,747 -40.95%
-
Net Worth 162,703 123,000 137,549 135,815 135,905 135,887 22,038 279.61%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 162,703 123,000 137,549 135,815 135,905 135,887 22,038 279.61%
NOSH 112,988 84,827 84,385 84,357 84,413 82,356 81,624 24.23%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -2.47% -2.37% 0.03% -6.61% -20.78% -155.90% -206.03% -
ROE -2.42% -2.80% -1.40% -4.45% -8.89% -74.00% -587.01% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 74.41 97.06 92.52 82.55 66.34 77.35 75.96 -1.36%
EPS -3.48 -4.06 -2.28 -7.16 -14.32 -122.10 -158.49 -92.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.45 1.63 1.61 1.61 1.65 0.27 205.56%
Adjusted Per Share Value based on latest NOSH - 84,413
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 35.76 35.02 33.21 29.62 23.82 27.10 26.37 22.53%
EPS -1.67 -1.47 -0.82 -2.57 -5.14 -42.77 -55.03 -90.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6921 0.5232 0.5851 0.5777 0.5781 0.578 0.0937 279.73%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 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
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 08/05/07 28/02/07 27/10/06 06/09/06 25/05/06 24/02/06 30/11/05 -
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