[BJMEDIA] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -34.46%
YoY- 50.93%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 12,529 13,691 0 24 0 4,750 31 5346.50%
PBT -1,223 -385 -727 -709 -531 -2,585 -1,024 12.55%
Tax 82 -199 0 -5 0 5,192 -12 -
NP -1,141 -584 -727 -714 -531 2,607 -1,036 6.64%
-
NP to SH -1,141 -584 -727 -714 -531 -2,607 -1,036 6.64%
-
Tax Rate - - - - - - - -
Total Cost 13,670 14,275 727 738 531 2,143 1,067 446.67%
-
Net Worth 28,699 8,799 39,146 39,888 40,723 41,184 43,600 -24.31%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 28,699 8,799 39,146 39,888 40,723 41,184 43,600 -24.31%
NOSH 70,000 39,999 39,945 39,888 39,924 39,984 40,000 45.17%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -9.11% -4.27% 0.00% -2,975.00% 0.00% 54.88% -3,341.94% -
ROE -3.98% -6.64% -1.86% -1.79% -1.30% -6.33% -2.38% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 17.90 34.23 0.00 0.06 0.00 11.88 0.08 3573.49%
EPS -1.63 -1.46 -1.82 -1.79 -1.33 -6.52 -2.59 -26.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.22 0.98 1.00 1.02 1.03 1.09 -47.86%
Adjusted Per Share Value based on latest NOSH - 39,888
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 5.33 5.82 0.00 0.01 0.00 2.02 0.01 6448.76%
EPS -0.49 -0.25 -0.31 -0.30 -0.23 -1.11 -0.44 7.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1221 0.0374 0.1665 0.1697 0.1732 0.1752 0.1855 -24.31%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 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
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 20/05/04 26/02/04 29/10/03 22/08/03 23/05/03 25/02/03 29/11/02 -
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