[BJMEDIA] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -138.67%
YoY- 96.58%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 75,323 46,197 21,018 82,337 58,554 34,818 13,999 206.74%
PBT 2,823 1,033 20 -315 1,035 -1,786 -2,667 -
Tax -2,459 -1,262 -539 -1,634 -1,017 -515 -242 368.47%
NP 364 -229 -519 -1,949 18 -2,301 -2,909 -
-
NP to SH -2,066 -1,589 -983 -3,444 -1,443 -3,020 -3,022 -22.37%
-
Tax Rate 87.11% 122.17% 2,695.00% - 98.26% - - -
Total Cost 74,959 46,426 21,537 84,286 58,536 37,119 16,908 169.62%
-
Net Worth 99,054 161,202 162,703 123,000 137,549 135,815 135,905 -18.99%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 99,054 161,202 162,703 123,000 137,549 135,815 135,905 -18.99%
NOSH 141,506 115,144 112,988 84,827 84,385 84,357 84,413 41.07%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 0.48% -0.50% -2.47% -2.37% 0.03% -6.61% -20.78% -
ROE -2.09% -0.99% -0.60% -2.80% -1.05% -2.22% -2.22% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 53.23 40.12 18.60 97.06 69.39 41.27 16.58 117.47%
EPS -1.46 -1.38 -0.87 -4.06 -1.71 -3.58 -3.58 -44.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 1.40 1.44 1.45 1.63 1.61 1.61 -42.57%
Adjusted Per Share Value based on latest NOSH - 85,512
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 32.04 19.65 8.94 35.02 24.91 14.81 5.95 206.90%
EPS -0.88 -0.68 -0.42 -1.47 -0.61 -1.28 -1.29 -22.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4214 0.6857 0.6921 0.5232 0.5851 0.5777 0.5781 -18.98%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 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
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/10/07 16/08/07 08/05/07 28/02/07 27/10/06 06/09/06 25/05/06 -
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