[BJMEDIA] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
06-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -93.48%
YoY- 25.99%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 63,699 64,456 65,388 66,126 64,558 60,295 43,652 28.56%
PBT -97,298 -92,416 763 944 1,232 -680 -1,568 1455.63%
Tax -2,300 -2,738 -3,031 -3,287 -2,443 -2,059 -1,185 55.41%
NP -99,598 -95,154 -2,268 -2,343 -1,211 -2,739 -2,753 986.73%
-
NP to SH -100,557 -96,083 -2,822 -2,343 -1,211 -2,739 -2,753 993.68%
-
Tax Rate - - 397.25% 348.20% 198.30% - - -
Total Cost 163,297 159,610 67,656 68,469 65,769 63,034 46,405 130.82%
-
Net Worth 144,409 22,780 23,483 22,119 26,571 25,863 26,599 207.95%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 144,409 22,780 23,483 22,119 26,571 25,863 26,599 207.95%
NOSH 84,449 84,372 83,870 76,275 69,925 69,901 69,999 13.28%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -156.36% -147.63% -3.47% -3.54% -1.88% -4.54% -6.31% -
ROE -69.63% -421.78% -12.02% -10.59% -4.56% -10.59% -10.35% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 75.43 76.39 77.96 86.69 92.32 86.26 62.36 13.48%
EPS -119.07 -113.88 -3.36 -3.07 -1.73 -3.92 -3.93 865.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 0.27 0.28 0.29 0.38 0.37 0.38 171.82%
Adjusted Per Share Value based on latest NOSH - 76,275
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 27.10 27.42 27.81 28.13 27.46 25.65 18.57 28.56%
EPS -42.77 -40.87 -1.20 -1.00 -0.52 -1.17 -1.17 994.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6143 0.0969 0.0999 0.0941 0.113 0.11 0.1132 207.85%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 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
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 30/11/05 26/08/05 06/05/05 28/02/05 25/11/04 22/07/04 -
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