[BJMEDIA] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -28.95%
YoY- -42.03%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/01/00 CAGR
Revenue 63,699 64,558 13,715 10,865 30,090 48,781 60,142 0.97%
PBT -97,298 1,232 -2,352 -6,598 -4,366 -1,815 1,645 -
Tax -2,011 -2,443 -204 367 4,366 1,815 -511 26.03%
NP -99,309 -1,211 -2,556 -6,231 0 0 1,134 -
-
NP to SH -100,557 -1,211 -2,556 -6,231 -4,387 -1,458 1,134 -
-
Tax Rate - 198.30% - - - - 31.06% -
Total Cost 163,008 65,769 16,271 17,096 30,090 48,781 59,008 18.72%
-
Net Worth 135,887 243,599 8,799 41,193 47,373 51,701 54,060 16.84%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/01/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/01/00 CAGR
Net Worth 135,887 243,599 8,799 41,193 47,373 51,701 54,060 16.84%
NOSH 82,356 69,999 40,000 39,993 39,990 39,945 39,929 13.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/01/00 CAGR
NP Margin -155.90% -1.88% -18.64% -57.35% 0.00% 0.00% 1.89% -
ROE -74.00% -0.50% -29.05% -15.13% -9.26% -2.82% 2.10% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/01/00 CAGR
RPS 77.35 92.23 34.29 27.17 75.24 122.12 150.62 -10.64%
EPS -122.10 -1.74 -6.39 -15.58 -10.97 -3.65 2.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 3.48 0.22 1.03 1.1846 1.2943 1.3539 3.39%
Adjusted Per Share Value based on latest NOSH - 39,984
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/01/00 CAGR
RPS 27.10 27.46 5.83 4.62 12.80 20.75 25.58 0.97%
EPS -42.77 -0.52 -1.09 -2.65 -1.87 -0.62 0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.578 1.0362 0.0374 0.1752 0.2015 0.2199 0.23 16.84%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/01/00 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 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/01/00 CAGR
Date 24/02/06 28/02/05 26/02/04 25/02/03 28/02/02 28/02/01 24/03/00 -
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