[BJMEDIA] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 6.65%
YoY- -9.55%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/10/00 31/10/99 CAGR
Revenue 62,002 62,138 32 8,153 27,897 56,544 60,460 -0.02%
PBT -125,257 -393 -2,622 -5,350 -4,402 -1,176 1,150 -
Tax -2,488 -2,480 -6 518 4,402 1,176 -13 -5.42%
NP -127,745 -2,873 -2,629 -4,832 0 0 1,137 -
-
NP to SH -129,369 -2,873 -2,629 -4,832 -4,410 -1,672 1,137 -
-
Tax Rate - - - - - - 1.13% -
Total Cost 189,747 65,011 2,661 12,985 27,897 56,544 59,322 -1.22%
-
Net Worth 22,038 25,887 39,199 43,599 48,463 51,893 5,593,755 6.05%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/10/00 31/10/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/10/00 31/10/99 CAGR
Net Worth 22,038 25,887 39,199 43,599 48,463 51,893 5,593,755 6.05%
NOSH 81,624 69,967 39,999 39,999 39,999 39,936 40,046 -0.75%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/10/00 31/10/99 CAGR
NP Margin -206.03% -4.62% -8,216.67% -59.26% 0.00% 0.00% 1.88% -
ROE -587.01% -11.10% -6.71% -11.08% -9.10% -3.22% 0.02% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/10/00 31/10/99 CAGR
RPS 75.96 88.81 0.08 20.38 69.74 141.59 150.97 0.73%
EPS -158.49 -4.11 -6.57 -12.08 -11.03 -4.19 2.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.37 0.98 1.09 1.2116 1.2994 139.68 6.86%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/10/00 31/10/99 CAGR
RPS 26.37 26.43 0.01 3.47 11.87 24.05 25.72 -0.02%
EPS -55.03 -1.22 -1.12 -2.06 -1.88 -0.71 0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0937 0.1101 0.1667 0.1855 0.2062 0.2207 23.7946 6.05%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/10/00 31/10/99 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
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/10/00 31/10/99 CAGR
Date 30/11/05 25/11/04 29/10/03 29/11/02 18/10/01 20/11/00 20/12/99 -
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