[BJMEDIA] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
27-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 78750.0%
YoY- 101.68%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 25,179 21,018 23,783 23,736 20,819 13,999 17,197 29.03%
PBT 1,013 20 -1,350 2,821 881 -2,667 -3,355 -
Tax -723 -539 3,317 -502 -273 -242 -145 192.72%
NP 290 -519 1,967 2,319 608 -2,909 -3,500 -
-
NP to SH -606 -983 -2,001 1,577 2 -3,022 -3,530 -69.21%
-
Tax Rate 71.37% 2,695.00% - 17.80% 30.99% - - -
Total Cost 24,889 21,537 21,816 21,417 20,211 16,908 20,697 13.12%
-
Net Worth 163,153 162,703 123,993 137,460 135,905 135,905 144,409 8.50%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 163,153 162,703 123,993 137,460 135,905 135,905 144,409 8.50%
NOSH 116,538 112,988 85,512 84,331 84,413 84,413 84,449 24.02%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.15% -2.47% 8.27% 9.77% 2.92% -20.78% -20.35% -
ROE -0.37% -0.60% -1.61% 1.15% 0.00% -2.22% -2.44% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 21.61 18.60 27.81 28.15 24.66 16.58 20.36 4.06%
EPS -0.52 -0.87 -2.34 1.87 0.00 -3.58 -4.18 -75.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.44 1.45 1.63 1.61 1.61 1.71 -12.51%
Adjusted Per Share Value based on latest NOSH - 84,331
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 10.71 8.94 10.12 10.10 8.86 5.95 7.32 28.96%
EPS -0.26 -0.42 -0.85 0.67 0.00 -1.29 -1.50 -69.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.694 0.6921 0.5274 0.5847 0.5781 0.5781 0.6143 8.49%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 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
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 16/08/07 08/05/07 28/02/07 27/10/06 06/09/06 25/05/06 24/02/06 -
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