[BJMEDIA] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
27-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 68.15%
YoY- 98.51%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 92,394 84,072 82,337 78,072 69,636 55,996 63,699 28.22%
PBT 2,066 80 -315 1,380 -3,572 -10,668 -97,298 -
Tax -2,524 -2,156 -1,634 -1,356 -1,030 -968 -2,011 16.40%
NP -458 -2,076 -1,949 24 -4,602 -11,636 -99,309 -97.25%
-
NP to SH -3,178 -3,932 -3,444 -1,924 -6,040 -12,088 -100,557 -90.06%
-
Tax Rate 122.17% 2,695.00% - 98.26% - - - -
Total Cost 92,852 86,148 84,286 78,048 74,238 67,632 163,008 -31.35%
-
Net Worth 161,202 162,703 123,000 137,549 135,815 135,905 135,887 12.09%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 161,202 162,703 123,000 137,549 135,815 135,905 135,887 12.09%
NOSH 115,144 112,988 84,827 84,385 84,357 84,413 82,356 25.11%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -0.50% -2.47% -2.37% 0.03% -6.61% -20.78% -155.90% -
ROE -1.97% -2.42% -2.80% -1.40% -4.45% -8.89% -74.00% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 80.24 74.41 97.06 92.52 82.55 66.34 77.35 2.48%
EPS -2.76 -3.48 -4.06 -2.28 -7.16 -14.32 -122.10 -92.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.44 1.45 1.63 1.61 1.61 1.65 -10.40%
Adjusted Per Share Value based on latest NOSH - 84,331
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 39.30 35.76 35.02 33.21 29.62 23.82 27.10 28.20%
EPS -1.35 -1.67 -1.47 -0.82 -2.57 -5.14 -42.77 -90.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6857 0.6921 0.5232 0.5851 0.5777 0.5781 0.578 12.10%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 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
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 16/08/07 08/05/07 28/02/07 27/10/06 06/09/06 25/05/06 24/02/06 -
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