[BJMEDIA] YoY Quarter Result on 30-Jun-2005 [#2]

Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 65.68%
YoY- -159.14%
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 17,126 25,179 20,819 16,694 17,432 24 137 123.44%
PBT 4,080 1,013 881 586 767 -709 -1,455 -
Tax -36 -723 -273 -812 -1,068 -5 1,455 -
NP 4,044 290 608 -226 -301 -714 0 -
-
NP to SH 4,044 -606 2 -780 -301 -714 -1,455 -
-
Tax Rate 0.88% 71.37% 30.99% 138.57% 139.24% - - -
Total Cost 13,082 24,889 20,211 16,920 17,733 738 137 113.64%
-
Net Worth 167,337 163,153 135,905 23,483 26,599 39,888 44,765 24.55%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 167,337 163,153 135,905 23,483 26,599 39,888 44,765 24.55%
NOSH 232,413 116,538 84,413 83,870 69,999 39,888 39,972 34.06%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 23.61% 1.15% 2.92% -1.35% -1.73% -2,975.00% 0.00% -
ROE 2.42% -0.37% 0.00% -3.32% -1.13% -1.79% -3.25% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 7.37 21.61 24.66 19.90 24.90 0.06 0.34 66.90%
EPS 1.74 -0.52 0.00 -0.93 -0.43 -1.79 -3.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 1.40 1.61 0.28 0.38 1.00 1.1199 -7.09%
Adjusted Per Share Value based on latest NOSH - 83,870
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 7.29 10.71 8.86 7.10 7.42 0.01 0.06 122.38%
EPS 1.72 -0.26 0.00 -0.33 -0.13 -0.30 -0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7118 0.694 0.5781 0.0999 0.1132 0.1697 0.1904 24.55%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 - - - - - - -
Price 1.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 14.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 60.34 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 1.66 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 1.46 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 21/08/08 16/08/07 06/09/06 26/08/05 22/07/04 22/08/03 11/10/02 -
Price 1.12 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 15.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 64.37 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 1.55 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 1.56 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