[BJMEDIA] YoY Annualized Quarter Result on 31-Mar-2002 [#1]

Announcement Date
10-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -3.31%
YoY- -5.2%
View:
Show?
Annualized Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 30/04/00 30/04/99 CAGR
Revenue 56,388 50,116 0 23,788 33,104 59,352 0 -100.00%
PBT -6,044 -4,892 -2,124 -6,136 -4,308 -1,820 0 -100.00%
Tax -3,048 328 0 1,604 4,308 -320 0 -100.00%
NP -9,092 -4,564 -2,124 -4,532 0 -2,140 0 -100.00%
-
NP to SH -9,092 -4,564 -2,124 -4,532 -4,308 -2,140 0 -100.00%
-
Tax Rate - - - - - - - -
Total Cost 65,480 54,680 2,124 28,320 33,104 61,492 0 -100.00%
-
Net Worth 22,119 28,699 40,723 46,292 50,739 53,519 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 30/04/00 30/04/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 30/04/00 30/04/99 CAGR
Net Worth 22,119 28,699 40,723 46,292 50,739 53,519 0 -100.00%
NOSH 76,275 70,000 39,924 40,035 40,037 39,925 40,014 -0.68%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 30/04/00 30/04/99 CAGR
NP Margin -16.12% -9.11% 0.00% -19.05% 0.00% -3.61% 0.00% -
ROE -41.10% -15.90% -5.22% -9.79% -8.49% -4.00% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 30/04/00 30/04/99 CAGR
RPS 73.93 71.59 0.00 59.42 82.68 148.66 0.00 -100.00%
EPS -11.92 -6.52 -5.32 -11.32 -10.76 -5.36 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.41 1.02 1.1563 1.2673 1.3405 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 40,035
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 30/04/00 30/04/99 CAGR
RPS 23.99 21.32 0.00 10.12 14.08 25.25 0.00 -100.00%
EPS -3.87 -1.94 -0.90 -1.93 -1.83 -0.91 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0941 0.1221 0.1732 0.1969 0.2158 0.2277 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 30/04/00 30/04/99 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
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 30/04/00 30/04/99 CAGR
Date 06/05/05 20/05/04 23/05/03 10/05/02 30/05/01 09/08/00 - -
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