[BJMEDIA] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -3.64%
YoY- -8203.63%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Cumulative Result
30/04/10 30/04/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 47,232 82,812 82,337 63,699 64,558 13,715 10,865 22.18%
PBT -4,640 36,417 -315 -97,298 1,232 -2,352 -6,598 -4.68%
Tax -13 533 -1,634 -2,011 -2,443 -204 367 -
NP -4,653 36,950 -1,949 -99,309 -1,211 -2,556 -6,231 -3.90%
-
NP to SH -4,653 36,705 -3,444 -100,557 -1,211 -2,556 -6,231 -3.90%
-
Tax Rate - -1.46% - - 198.30% - - -
Total Cost 51,885 45,862 84,286 163,008 65,769 16,271 17,096 16.34%
-
Net Worth 162,854 167,475 123,000 135,887 243,599 8,799 41,193 20.61%
Dividend
30/04/10 30/04/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 32,564 - - - - - -
Div Payout % - 88.72% - - - - - -
Equity
30/04/10 30/04/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 162,854 167,475 123,000 135,887 243,599 8,799 41,193 20.61%
NOSH 232,650 232,604 84,827 82,356 69,999 40,000 39,993 27.13%
Ratio Analysis
30/04/10 30/04/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -9.85% 44.62% -2.37% -155.90% -1.88% -18.64% -57.35% -
ROE -2.86% 21.92% -2.80% -74.00% -0.50% -29.05% -15.13% -
Per Share
30/04/10 30/04/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 20.30 35.60 97.06 77.35 92.23 34.29 27.17 -3.89%
EPS -2.00 15.78 -4.06 -122.10 -1.74 -6.39 -15.58 -24.41%
DPS 0.00 14.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.72 1.45 1.65 3.48 0.22 1.03 -5.12%
Adjusted Per Share Value based on latest NOSH - 84,449
30/04/10 30/04/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 20.09 35.23 35.02 27.10 27.46 5.83 4.62 22.18%
EPS -1.98 15.61 -1.47 -42.77 -0.52 -1.09 -2.65 -3.89%
DPS 0.00 13.85 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6927 0.7124 0.5232 0.578 1.0362 0.0374 0.1752 20.61%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 30/04/10 30/04/09 - - - - - -
Price 0.92 0.75 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.53 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -46.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -2.17 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 1.31 1.04 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/10 30/04/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/06/10 24/06/09 28/02/07 24/02/06 28/02/05 26/02/04 25/02/03 -
Price 0.64 1.37 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.15 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -32.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -3.13 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 0.91 1.90 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