[BJMEDIA] QoQ Cumulative 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- -3078.09%
YoY- -4402.41%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 34,818 13,999 63,699 46,502 30,791 14,097 64,558 -33.81%
PBT -1,786 -2,667 -97,298 -93,943 -925 -1,511 1,232 -
Tax -515 -242 -2,011 -1,866 -1,285 -762 -2,443 -64.68%
NP -2,301 -2,909 -99,309 -95,809 -2,210 -2,273 -1,211 53.58%
-
NP to SH -3,020 -3,022 -100,557 -97,027 -3,053 -2,273 -1,211 84.20%
-
Tax Rate - - - - - - 198.30% -
Total Cost 37,119 16,908 163,008 142,311 33,001 16,370 65,769 -31.77%
-
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 -2.22% -2.22% -74.00% -440.26% -13.61% -10.28% -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 41.27 16.58 77.35 56.97 38.43 18.48 92.23 -41.58%
EPS -3.58 -3.58 -122.10 -118.87 -3.81 -2.98 -1.74 61.98%
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 14.81 5.95 27.10 19.78 13.10 6.00 27.46 -33.81%
EPS -1.28 -1.29 -42.77 -41.27 -1.30 -0.97 -0.52 82.60%
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