[BJMEDIA] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 96.24%
YoY- -473.94%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 23,736 20,819 13,999 17,197 15,711 16,694 14,097 41.48%
PBT 2,821 881 -2,667 -3,355 -93,018 586 -1,511 -
Tax -502 -273 -242 -145 -581 -812 -762 -24.26%
NP 2,319 608 -2,909 -3,500 -93,599 -226 -2,273 -
-
NP to SH 1,577 2 -3,022 -3,530 -93,974 -780 -2,273 -
-
Tax Rate 17.80% 30.99% - - - 138.57% - -
Total Cost 21,417 20,211 16,908 20,697 109,310 16,920 16,370 19.60%
-
Net Worth 137,460 135,905 135,905 144,409 22,780 23,483 22,119 237.64%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 137,460 135,905 135,905 144,409 22,780 23,483 22,119 237.64%
NOSH 84,331 84,413 84,413 84,449 84,372 83,870 76,275 6.91%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 9.77% 2.92% -20.78% -20.35% -595.75% -1.35% -16.12% -
ROE 1.15% 0.00% -2.22% -2.44% -412.52% -3.32% -10.28% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 28.15 24.66 16.58 20.36 18.62 19.90 18.48 32.35%
EPS 1.87 0.00 -3.58 -4.18 -111.38 -0.93 -2.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.61 1.61 1.71 0.27 0.28 0.29 215.79%
Adjusted Per Share Value based on latest NOSH - 84,449
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 10.10 8.86 5.95 7.32 6.68 7.10 6.00 41.46%
EPS 0.67 0.00 -1.29 -1.50 -39.97 -0.33 -0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5847 0.5781 0.5781 0.6143 0.0969 0.0999 0.0941 237.60%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 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
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/10/06 06/09/06 25/05/06 24/02/06 30/11/05 26/08/05 06/05/05 -
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