[BJMEDIA] QoQ TTM 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- -4.66%
YoY- -8203.63%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 75,751 67,726 63,601 63,699 64,456 65,388 66,126 9.47%
PBT -2,320 -98,159 -98,454 -97,298 -92,416 763 944 -
Tax -1,162 -1,241 -1,780 -2,300 -2,738 -3,031 -3,287 -49.97%
NP -3,482 -99,400 -100,234 -99,598 -95,154 -2,268 -2,343 30.19%
-
NP to SH -4,973 -100,524 -101,306 -100,557 -96,083 -2,822 -2,343 65.08%
-
Tax Rate - - - - - 397.25% 348.20% -
Total Cost 79,233 167,126 163,835 163,297 159,610 67,656 68,469 10.21%
-
Net Worth 137,460 84,413 135,905 144,409 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 84,413 135,905 144,409 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 -4.60% -146.77% -157.60% -156.36% -147.63% -3.47% -3.54% -
ROE -3.62% -119.09% -74.54% -69.63% -421.78% -12.02% -10.59% -
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 89.83 80.23 75.34 75.43 76.39 77.96 86.69 2.39%
EPS -5.90 -119.09 -120.01 -119.07 -113.88 -3.36 -3.07 54.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.00 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 32.22 28.81 27.05 27.10 27.42 27.81 28.13 9.46%
EPS -2.12 -42.76 -43.09 -42.77 -40.87 -1.20 -1.00 64.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5847 0.3591 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