[BJMEDIA] YoY Cumulative 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- -3078.09%
YoY- -4402.41%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 52,730 75,323 58,554 46,502 46,604 24 6,115 43.15%
PBT 42,493 2,823 1,035 -93,943 -295 -1,967 -4,013 -
Tax -227 -2,459 -1,017 -1,866 -1,860 -5 389 -
NP 42,266 364 18 -95,809 -2,155 -1,972 -3,624 -
-
NP to SH 42,021 -2,066 -1,443 -97,027 -2,155 -1,972 -3,624 -
-
Tax Rate 0.53% 87.11% 98.26% - - - - -
Total Cost 10,464 74,959 58,536 142,311 48,759 1,996 9,739 1.20%
-
Net Worth 204,640 99,054 137,549 22,038 25,887 39,200 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 39,200 43,599 29.36%
NOSH 232,545 141,506 84,385 81,624 69,967 40,000 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 20.53% -2.09% -1.05% -440.26% -8.32% -5.03% -8.31% -
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 22.68 53.23 69.39 56.97 66.61 0.06 15.29 6.78%
EPS 18.07 -1.46 -1.71 -118.87 -3.08 -4.93 -9.06 -
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 22.43 32.04 24.91 19.78 19.82 0.01 2.60 43.16%
EPS 17.87 -0.88 -0.61 -41.27 -0.92 -0.84 -1.54 -
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 4.59 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 5.76 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 17.38 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 3.97 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 4.98 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 20.08 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