[BJMEDIA] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 232.4%
YoY- 261.64%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 15,711 16,694 14,097 17,954 16,643 17,432 12,529 16.26%
PBT -93,018 586 -1,511 1,527 161 767 -1,223 1690.39%
Tax -581 -812 -762 -583 -874 -1,068 82 -
NP -93,599 -226 -2,273 944 -713 -301 -1,141 1782.89%
-
NP to SH -93,974 -780 -2,273 944 -713 -301 -1,141 1787.91%
-
Tax Rate - 138.57% - 38.18% 542.86% 139.24% - -
Total Cost 109,310 16,920 16,370 17,010 17,356 17,733 13,670 299.37%
-
Net Worth 22,780 23,483 22,119 26,571 25,863 26,599 28,699 -14.25%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 22,780 23,483 22,119 26,571 25,863 26,599 28,699 -14.25%
NOSH 84,372 83,870 76,275 69,925 69,901 69,999 70,000 13.24%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -595.75% -1.35% -16.12% 5.26% -4.28% -1.73% -9.11% -
ROE -412.52% -3.32% -10.28% 3.55% -2.76% -1.13% -3.98% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 18.62 19.90 18.48 25.68 23.81 24.90 17.90 2.66%
EPS -111.38 -0.93 -2.98 1.35 -1.02 -0.43 -1.63 1567.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.28 0.29 0.38 0.37 0.38 0.41 -24.28%
Adjusted Per Share Value based on latest NOSH - 69,925
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 6.68 7.10 6.00 7.64 7.08 7.42 5.33 16.22%
EPS -39.97 -0.33 -0.97 0.40 -0.30 -0.13 -0.49 1775.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0969 0.0999 0.0941 0.113 0.11 0.1132 0.1221 -14.26%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 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
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 26/08/05 06/05/05 28/02/05 25/11/04 22/07/04 20/05/04 -
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