[BJMEDIA] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Announcement Date
22-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 36.81%
YoY- -15.82%
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 92,394 69,636 61,582 59,922 48 12,168 30,492 20.28%
PBT 2,066 -3,572 -1,850 -912 -2,480 -5,978 -4,352 -
Tax -2,524 -1,030 -2,570 -1,972 -10 5,978 4,352 -
NP -458 -4,602 -4,420 -2,884 -2,490 0 0 -
-
NP to SH -3,178 -6,040 -6,106 -2,884 -2,490 -5,176 -4,364 -5.14%
-
Tax Rate 122.17% - - - - - - -
Total Cost 92,852 74,238 66,002 62,806 2,538 12,168 30,492 20.38%
-
Net Worth 161,202 135,815 22,436 26,600 40,032 44,796 49,550 21.71%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 161,202 135,815 22,436 26,600 40,032 44,796 49,550 21.71%
NOSH 115,144 84,357 80,131 70,000 40,032 40,000 39,963 19.27%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -0.50% -6.61% -7.18% -4.81% -5,187.50% 0.00% 0.00% -
ROE -1.97% -4.45% -27.21% -10.84% -6.22% -11.55% -8.81% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 80.24 82.55 76.85 85.60 0.12 30.42 76.30 0.84%
EPS -2.76 -7.16 -7.62 -4.12 -6.22 -12.94 -10.92 -20.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.61 0.28 0.38 1.00 1.1199 1.2399 2.04%
Adjusted Per Share Value based on latest NOSH - 69,999
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 39.30 29.62 26.20 25.49 0.02 5.18 12.97 20.28%
EPS -1.35 -2.57 -2.60 -1.23 -1.06 -2.20 -1.86 -5.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6857 0.5777 0.0954 0.1132 0.1703 0.1906 0.2108 21.71%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 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
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 16/08/07 06/09/06 26/08/05 22/07/04 22/08/03 11/10/02 24/08/01 -
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