[BJMEDIA] YoY 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- -11947.95%
YoY- -13080.08%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 15,614 29,126 23,736 15,711 16,643 0 31 181.80%
PBT 37,292 1,790 2,821 -93,018 161 -727 -1,024 -
Tax 75 -1,197 -502 -581 -874 0 -12 -
NP 37,367 593 2,319 -93,599 -713 -727 -1,036 -
-
NP to SH 37,367 -477 1,577 -93,974 -713 -727 -1,036 -
-
Tax Rate -0.20% 66.87% 17.80% - 542.86% - - -
Total Cost -21,753 28,533 21,417 109,310 17,356 727 1,067 -
-
Net Worth 204,623 133,559 137,460 22,780 25,863 39,146 43,600 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 204,623 133,559 137,460 22,780 25,863 39,146 43,600 29.36%
NOSH 232,526 190,800 84,331 84,372 69,901 39,945 40,000 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 239.32% 2.04% 9.77% -595.75% -4.28% 0.00% -3,341.94% -
ROE 18.26% -0.36% 1.15% -412.52% -2.76% -1.86% -2.38% -
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 6.71 15.27 28.15 18.62 23.81 0.00 0.08 109.08%
EPS 16.07 -0.25 1.87 -111.38 -1.02 -1.82 -2.59 -
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 6.64 12.39 10.10 6.68 7.08 0.00 0.01 195.07%
EPS 15.90 -0.20 0.67 -39.97 -0.30 -0.31 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8704 0.5681 0.5847 0.0969 0.11 0.1665 0.1855 29.35%
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 15.49 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 6.47 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 15.45 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 13.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 5.60 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 17.86 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