[BJMEDIA] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -78.56%
YoY- -114.88%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 84,072 55,996 56,388 50,116 0 23,788 33,104 16.79%
PBT 80 -10,668 -6,044 -4,892 -2,124 -6,136 -4,308 -
Tax -2,156 -968 -3,048 328 0 1,604 4,308 -
NP -2,076 -11,636 -9,092 -4,564 -2,124 -4,532 0 -
-
NP to SH -3,932 -12,088 -9,092 -4,564 -2,124 -4,532 -4,308 -1.50%
-
Tax Rate 2,695.00% - - - - - - -
Total Cost 86,148 67,632 65,480 54,680 2,124 28,320 33,104 17.27%
-
Net Worth 162,703 135,905 22,119 28,699 40,723 46,292 50,739 21.42%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 162,703 135,905 22,119 28,699 40,723 46,292 50,739 21.42%
NOSH 112,988 84,413 76,275 70,000 39,924 40,035 40,037 18.86%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -2.47% -20.78% -16.12% -9.11% 0.00% -19.05% 0.00% -
ROE -2.42% -8.89% -41.10% -15.90% -5.22% -9.79% -8.49% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 74.41 66.34 73.93 71.59 0.00 59.42 82.68 -1.74%
EPS -3.48 -14.32 -11.92 -6.52 -5.32 -11.32 -10.76 -17.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.61 0.29 0.41 1.02 1.1563 1.2673 2.15%
Adjusted Per Share Value based on latest NOSH - 70,000
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 35.76 23.82 23.99 21.32 0.00 10.12 14.08 16.79%
EPS -1.67 -5.14 -3.87 -1.94 -0.90 -1.93 -1.83 -1.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6921 0.5781 0.0941 0.1221 0.1732 0.1969 0.2158 21.42%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 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
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 08/05/07 25/05/06 06/05/05 20/05/04 23/05/03 10/05/02 30/05/01 -
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