[BJMEDIA] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 2.79%
YoY- 58.98%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 62,138 59,922 50,116 13,715 32 48 0 -
PBT -393 -912 -4,892 -2,352 -2,622 -2,480 -2,124 -67.42%
Tax -2,480 -1,972 328 -204 -6 -10 0 -
NP -2,873 -2,884 -4,564 -2,556 -2,629 -2,490 -2,124 22.24%
-
NP to SH -2,873 -2,884 -4,564 -2,556 -2,629 -2,490 -2,124 22.24%
-
Tax Rate - - - - - - - -
Total Cost 65,011 62,806 54,680 16,271 2,661 2,538 2,124 872.40%
-
Net Worth 25,887 26,600 28,699 8,799 39,199 40,032 40,723 -26.00%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 25,887 26,600 28,699 8,799 39,199 40,032 40,723 -26.00%
NOSH 69,967 70,000 70,000 40,000 39,999 40,032 39,924 45.20%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -4.62% -4.81% -9.11% -18.64% -8,216.67% -5,187.50% 0.00% -
ROE -11.10% -10.84% -15.90% -29.05% -6.71% -6.22% -5.22% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 88.81 85.60 71.59 34.29 0.08 0.12 0.00 -
EPS -4.11 -4.12 -6.52 -6.39 -6.57 -6.22 -5.32 -15.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.38 0.41 0.22 0.98 1.00 1.02 -49.04%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 26.43 25.49 21.32 5.83 0.01 0.02 0.00 -
EPS -1.22 -1.23 -1.94 -1.09 -1.12 -1.06 -0.90 22.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1101 0.1132 0.1221 0.0374 0.1667 0.1703 0.1732 -26.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 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
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 22/07/04 20/05/04 26/02/04 29/10/03 22/08/03 23/05/03 -
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