[BJMEDIA] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -3304.78%
YoY- -3407.96%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 67,726 63,601 63,699 64,456 65,388 66,126 64,558 3.25%
PBT -98,159 -98,454 -97,298 -92,416 763 944 1,232 -
Tax -1,241 -1,780 -2,300 -2,738 -3,031 -3,287 -2,443 -36.41%
NP -99,400 -100,234 -99,598 -95,154 -2,268 -2,343 -1,211 1804.00%
-
NP to SH -100,524 -101,306 -100,557 -96,083 -2,822 -2,343 -1,211 1818.36%
-
Tax Rate - - - - 397.25% 348.20% 198.30% -
Total Cost 167,126 163,835 163,297 159,610 67,656 68,469 65,769 86.53%
-
Net Worth 84,413 135,905 144,409 22,780 23,483 22,119 26,571 116.56%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 84,413 135,905 144,409 22,780 23,483 22,119 26,571 116.56%
NOSH 84,413 84,413 84,449 84,372 83,870 76,275 69,925 13.41%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -146.77% -157.60% -156.36% -147.63% -3.47% -3.54% -1.88% -
ROE -119.09% -74.54% -69.63% -421.78% -12.02% -10.59% -4.56% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 80.23 75.34 75.43 76.39 77.96 86.69 92.32 -8.95%
EPS -119.09 -120.01 -119.07 -113.88 -3.36 -3.07 -1.73 1592.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.61 1.71 0.27 0.28 0.29 0.38 90.94%
Adjusted Per Share Value based on latest NOSH - 84,372
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 28.81 27.05 27.10 27.42 27.81 28.13 27.46 3.26%
EPS -42.76 -43.09 -42.77 -40.87 -1.20 -1.00 -0.52 1806.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3591 0.5781 0.6143 0.0969 0.0999 0.0941 0.113 116.60%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 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
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 06/09/06 25/05/06 24/02/06 30/11/05 26/08/05 06/05/05 28/02/05 -
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