[BJMEDIA] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
06-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 0.77%
YoY- -3462.15%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 89,356 82,337 75,751 67,726 63,601 63,699 64,456 24.35%
PBT 2,372 -315 -2,320 -98,159 -98,454 -97,298 -92,416 -
Tax 2,003 2,300 -1,162 -1,241 -1,780 -2,300 -2,738 -
NP 4,375 1,985 -3,482 -99,400 -100,234 -99,598 -95,154 -
-
NP to SH -1,405 -3,444 -4,973 -100,524 -101,306 -100,557 -96,083 -94.03%
-
Tax Rate -84.44% - - - - - - -
Total Cost 84,981 80,352 79,233 167,126 163,835 163,297 159,610 -34.33%
-
Net Worth 162,703 123,993 137,460 84,413 135,905 144,409 22,780 271.31%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 162,703 123,993 137,460 84,413 135,905 144,409 22,780 271.31%
NOSH 112,988 85,512 84,331 84,413 84,413 84,449 84,372 21.51%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 4.90% 2.41% -4.60% -146.77% -157.60% -156.36% -147.63% -
ROE -0.86% -2.78% -3.62% -119.09% -74.54% -69.63% -421.78% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 79.08 96.29 89.83 80.23 75.34 75.43 76.39 2.33%
EPS -1.24 -4.03 -5.90 -119.09 -120.01 -119.07 -113.88 -95.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.45 1.63 1.00 1.61 1.71 0.27 205.56%
Adjusted Per Share Value based on latest NOSH - 84,413
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 38.01 35.02 32.22 28.81 27.05 27.10 27.42 24.34%
EPS -0.60 -1.47 -2.12 -42.76 -43.09 -42.77 -40.87 -94.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6921 0.5274 0.5847 0.3591 0.5781 0.6143 0.0969 271.32%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 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
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 08/05/07 28/02/07 27/10/06 06/09/06 25/05/06 24/02/06 30/11/05 -
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