[BJMEDIA] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -49.45%
YoY- -9.28%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 30,791 14,097 64,558 46,604 29,961 12,529 13,715 71.54%
PBT -925 -1,511 1,232 -295 -456 -1,223 -2,352 -46.35%
Tax -1,285 -762 -2,443 -1,860 -986 82 -204 241.45%
NP -2,210 -2,273 -1,211 -2,155 -1,442 -1,141 -2,556 -9.24%
-
NP to SH -3,053 -2,273 -1,211 -2,155 -1,442 -1,141 -2,556 12.58%
-
Tax Rate - - 198.30% - - - - -
Total Cost 33,001 16,370 65,769 48,759 31,403 13,670 16,271 60.29%
-
Net Worth 22,436 22,119 243,599 25,887 26,600 28,699 8,799 86.74%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 22,436 22,119 243,599 25,887 26,600 28,699 8,799 86.74%
NOSH 80,131 76,275 69,999 69,967 70,000 70,000 40,000 58.98%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -7.18% -16.12% -1.88% -4.62% -4.81% -9.11% -18.64% -
ROE -13.61% -10.28% -0.50% -8.32% -5.42% -3.98% -29.05% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 38.43 18.48 92.23 66.61 42.80 17.90 34.29 7.90%
EPS -3.81 -2.98 -1.74 -3.08 -2.06 -1.63 -6.39 -29.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.29 3.48 0.37 0.38 0.41 0.22 17.45%
Adjusted Per Share Value based on latest NOSH - 69,901
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 13.10 6.00 27.46 19.82 12.74 5.33 5.83 71.63%
EPS -1.30 -0.97 -0.52 -0.92 -0.61 -0.49 -1.09 12.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0954 0.0941 1.0362 0.1101 0.1132 0.1221 0.0374 86.79%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 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
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 06/05/05 28/02/05 25/11/04 22/07/04 20/05/04 26/02/04 -
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