[BJMEDIA] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
06-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -87.7%
YoY- -99.21%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 63,699 46,502 30,791 14,097 64,558 46,604 29,961 65.11%
PBT -97,298 -93,943 -925 -1,511 1,232 -295 -456 3436.03%
Tax -2,011 -1,866 -1,285 -762 -2,443 -1,860 -986 60.61%
NP -99,309 -95,809 -2,210 -2,273 -1,211 -2,155 -1,442 1567.25%
-
NP to SH -100,557 -97,027 -3,053 -2,273 -1,211 -2,155 -1,442 1581.15%
-
Tax Rate - - - - 198.30% - - -
Total Cost 163,008 142,311 33,001 16,370 65,769 48,759 31,403 198.89%
-
Net Worth 135,887 22,038 22,436 22,119 243,599 25,887 26,600 195.73%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 135,887 22,038 22,436 22,119 243,599 25,887 26,600 195.73%
NOSH 82,356 81,624 80,131 76,275 69,999 69,967 70,000 11.41%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -155.90% -206.03% -7.18% -16.12% -1.88% -4.62% -4.81% -
ROE -74.00% -440.26% -13.61% -10.28% -0.50% -8.32% -5.42% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 77.35 56.97 38.43 18.48 92.23 66.61 42.80 48.20%
EPS -122.10 -118.87 -3.81 -2.98 -1.74 -3.08 -2.06 1408.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 0.27 0.28 0.29 3.48 0.37 0.38 165.44%
Adjusted Per Share Value based on latest NOSH - 76,275
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 27.10 19.78 13.10 6.00 27.46 19.82 12.74 65.17%
EPS -42.77 -41.27 -1.30 -0.97 -0.52 -0.92 -0.61 1587.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.578 0.0937 0.0954 0.0941 1.0362 0.1101 0.1132 195.64%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 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
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 30/11/05 26/08/05 06/05/05 28/02/05 25/11/04 22/07/04 -
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