[BJMEDIA] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -2018.72%
YoY- -4402.41%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 69,636 55,996 63,699 62,002 61,582 56,388 64,558 5.19%
PBT -3,572 -10,668 -97,298 -125,257 -1,850 -6,044 1,232 -
Tax -1,030 -968 -2,011 -2,488 -2,570 -3,048 -2,443 -43.86%
NP -4,602 -11,636 -99,309 -127,745 -4,420 -9,092 -1,211 144.11%
-
NP to SH -6,040 -12,088 -100,557 -129,369 -6,106 -9,092 -1,211 192.77%
-
Tax Rate - - - - - - 198.30% -
Total Cost 74,238 67,632 163,008 189,747 66,002 65,480 65,769 8.43%
-
Net Worth 135,815 135,905 135,887 22,038 22,436 22,119 243,599 -32.33%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 135,815 135,905 135,887 22,038 22,436 22,119 243,599 -32.33%
NOSH 84,357 84,413 82,356 81,624 80,131 76,275 69,999 13.28%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -6.61% -20.78% -155.90% -206.03% -7.18% -16.12% -1.88% -
ROE -4.45% -8.89% -74.00% -587.01% -27.21% -41.10% -0.50% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 82.55 66.34 77.35 75.96 76.85 73.93 92.23 -7.14%
EPS -7.16 -14.32 -122.10 -158.49 -7.62 -11.92 -1.74 157.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.61 1.65 0.27 0.28 0.29 3.48 -40.26%
Adjusted Per Share Value based on latest NOSH - 84,372
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 29.62 23.82 27.10 26.37 26.20 23.99 27.46 5.19%
EPS -2.57 -5.14 -42.77 -55.03 -2.60 -3.87 -0.52 190.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5777 0.5781 0.578 0.0937 0.0954 0.0941 1.0362 -32.33%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 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
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 06/09/06 25/05/06 24/02/06 30/11/05 26/08/05 06/05/05 28/02/05 -
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