[BJMEDIA] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Announcement Date
06-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 50.03%
YoY- 1.08%
View:
Show?
Annualized Quarter Result
31/10/08 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 0 74,232 92,394 69,636 61,582 59,922 48 -
PBT 0 10,402 2,066 -3,572 -1,850 -912 -2,480 -
Tax 0 -604 -2,524 -1,030 -2,570 -1,972 -10 -
NP 0 9,798 -458 -4,602 -4,420 -2,884 -2,490 -
-
NP to SH 0 9,308 -3,178 -6,040 -6,106 -2,884 -2,490 -
-
Tax Rate - 5.81% 122.17% - - - - -
Total Cost 0 64,434 92,852 74,238 66,002 62,806 2,538 -
-
Net Worth 0 167,544 161,202 135,815 22,436 26,600 40,032 -
Dividend
31/10/08 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/08 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 0 167,544 161,202 135,815 22,436 26,600 40,032 -
NOSH 232,545 232,700 115,144 84,357 80,131 70,000 40,032 39.00%
Ratio Analysis
31/10/08 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 0.00% 13.20% -0.50% -6.61% -7.18% -4.81% -5,187.50% -
ROE 0.00% 5.56% -1.97% -4.45% -27.21% -10.84% -6.22% -
Per Share
31/10/08 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 0.00 31.90 80.24 82.55 76.85 85.60 0.12 -
EPS 0.00 4.00 -2.76 -7.16 -7.62 -4.12 -6.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.72 1.40 1.61 0.28 0.38 1.00 -
Adjusted Per Share Value based on latest NOSH - 84,413
31/10/08 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 0.00 31.58 39.30 29.62 26.20 25.49 0.02 -
EPS 0.00 3.96 -1.35 -2.57 -2.60 -1.23 -1.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.7127 0.6857 0.5777 0.0954 0.1132 0.1703 -
Price Multiplier on Financial Quarter End Date
31/10/08 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/10/08 30/06/08 - - - - - -
Price 0.70 1.05 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 3.29 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 26.25 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 3.81 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 1.46 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/08 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date - 21/08/08 16/08/07 06/09/06 26/08/05 22/07/04 22/08/03 -
Price 0.00 1.12 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 3.51 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 28.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 3.57 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 1.56 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