[BJMEDIA] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -2018.72%
YoY- -4402.41%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 70,306 100,430 78,072 62,002 62,138 32 8,153 43.15%
PBT 56,657 3,764 1,380 -125,257 -393 -2,622 -5,350 -
Tax -302 -3,278 -1,356 -2,488 -2,480 -6 518 -
NP 56,354 485 24 -127,745 -2,873 -2,629 -4,832 -
-
NP to SH 56,028 -2,754 -1,924 -129,369 -2,873 -2,629 -4,832 -
-
Tax Rate 0.53% 87.09% 98.26% - - - - -
Total Cost 13,952 99,945 78,048 189,747 65,011 2,661 12,985 1.20%
-
Net Worth 204,640 99,054 137,549 22,038 25,887 39,199 43,599 29.36%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 204,640 99,054 137,549 22,038 25,887 39,199 43,599 29.36%
NOSH 232,545 141,506 84,385 81,624 69,967 39,999 39,999 34.05%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 80.16% 0.48% 0.03% -206.03% -4.62% -8,216.67% -59.26% -
ROE 27.38% -2.78% -1.40% -587.01% -11.10% -6.71% -11.08% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 30.23 70.97 92.52 75.96 88.81 0.08 20.38 6.78%
EPS 24.09 -1.95 -2.28 -158.49 -4.11 -6.57 -12.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.70 1.63 0.27 0.37 0.98 1.09 -3.50%
Adjusted Per Share Value based on latest NOSH - 84,372
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 29.91 42.72 33.21 26.37 26.43 0.01 3.47 43.14%
EPS 23.83 -1.17 -0.82 -55.03 -1.22 -1.12 -2.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8705 0.4214 0.5851 0.0937 0.1101 0.1667 0.1855 29.36%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 09/09/08 - - - - - - -
Price 1.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 4.32 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 23.17 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 1.18 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 11/11/08 30/10/07 27/10/06 30/11/05 25/11/04 29/10/03 29/11/02 -
Price 0.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.98 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 3.74 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 26.77 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 1.02 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