[BJMEDIA] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -23.87%
YoY- 43.76%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 64,558 60,295 43,652 26,244 13,715 4,774 4,805 460.72%
PBT 1,232 -680 -1,568 -3,044 -2,352 -4,552 -4,849 -
Tax -2,443 -2,059 -1,185 -122 -204 5,187 5,175 -
NP -1,211 -2,739 -2,753 -3,166 -2,556 635 326 -
-
NP to SH -1,211 -2,739 -2,753 -3,166 -2,556 -4,579 -4,888 -60.38%
-
Tax Rate 198.30% - - - - - - -
Total Cost 65,769 63,034 46,405 29,410 16,271 4,139 4,479 494.78%
-
Net Worth 26,571 25,863 26,599 28,699 8,799 39,146 39,888 -23.63%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 26,571 25,863 26,599 28,699 8,799 39,146 39,888 -23.63%
NOSH 69,925 69,901 69,999 70,000 39,999 39,945 39,888 45.14%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -1.88% -4.54% -6.31% -12.06% -18.64% 13.30% 6.78% -
ROE -4.56% -10.59% -10.35% -11.03% -29.05% -11.70% -12.25% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 92.32 86.26 62.36 37.49 34.29 11.95 12.05 286.24%
EPS -1.73 -3.92 -3.93 -4.52 -6.39 -11.46 -12.25 -72.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.37 0.38 0.41 0.22 0.98 1.00 -47.38%
Adjusted Per Share Value based on latest NOSH - 70,000
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 27.46 25.65 18.57 11.16 5.83 2.03 2.04 461.42%
EPS -0.52 -1.17 -1.17 -1.35 -1.09 -1.95 -2.08 -60.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.113 0.11 0.1132 0.1221 0.0374 0.1665 0.1697 -23.65%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 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
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 25/11/04 22/07/04 20/05/04 26/02/04 29/10/03 22/08/03 -
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