[BJMEDIA] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 96.99%
YoY- -32.95%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 82,337 58,554 34,818 13,999 63,699 46,502 30,791 92.31%
PBT -315 1,035 -1,786 -2,667 -97,298 -93,943 -925 -51.13%
Tax -1,634 -1,017 -515 -242 -2,011 -1,866 -1,285 17.32%
NP -1,949 18 -2,301 -2,909 -99,309 -95,809 -2,210 -8.01%
-
NP to SH -3,444 -1,443 -3,020 -3,022 -100,557 -97,027 -3,053 8.34%
-
Tax Rate - 98.26% - - - - - -
Total Cost 84,286 58,536 37,119 16,908 163,008 142,311 33,001 86.52%
-
Net Worth 123,000 137,549 135,815 135,905 135,887 22,038 22,436 209.95%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 123,000 137,549 135,815 135,905 135,887 22,038 22,436 209.95%
NOSH 84,827 84,385 84,357 84,413 82,356 81,624 80,131 3.85%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -2.37% 0.03% -6.61% -20.78% -155.90% -206.03% -7.18% -
ROE -2.80% -1.05% -2.22% -2.22% -74.00% -440.26% -13.61% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 97.06 69.39 41.27 16.58 77.35 56.97 38.43 85.14%
EPS -4.06 -1.71 -3.58 -3.58 -122.10 -118.87 -3.81 4.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.63 1.61 1.61 1.65 0.27 0.28 198.42%
Adjusted Per Share Value based on latest NOSH - 84,413
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 35.02 24.91 14.81 5.95 27.10 19.78 13.10 92.27%
EPS -1.47 -0.61 -1.28 -1.29 -42.77 -41.27 -1.30 8.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5232 0.5851 0.5777 0.5781 0.578 0.0937 0.0954 210.02%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 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
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 27/10/06 06/09/06 25/05/06 24/02/06 30/11/05 26/08/05 -
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