[BJMEDIA] YoY Quarter Result on 31-Dec-2001 [#4]

Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 4.17%
YoY- -428.92%
View:
Show?
Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/01/00 31/01/99 CAGR
Revenue 17,954 13,691 4,750 9,167 6,373 14,757 0 -100.00%
PBT 1,527 -385 -2,585 -1,064 -933 783 0 -100.00%
Tax -583 -199 5,192 1,064 933 -502 0 -100.00%
NP 944 -584 2,607 0 0 281 0 -100.00%
-
NP to SH 944 -584 -2,607 -1,079 -204 281 0 -100.00%
-
Tax Rate 38.18% - - - - 64.11% - -
Total Cost 17,010 14,275 2,143 9,167 6,373 14,476 0 -100.00%
-
Net Worth 26,571 8,799 41,184 47,340 51,771 54,349 0 -100.00%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/01/00 31/01/99 CAGR
Div - - - - - 2,007 - -
Div Payout % - - - - - 714.29% - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/01/00 31/01/99 CAGR
Net Worth 26,571 8,799 41,184 47,340 51,771 54,349 0 -100.00%
NOSH 69,925 39,999 39,984 39,962 40,000 40,142 0 -100.00%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/01/00 31/01/99 CAGR
NP Margin 5.26% -4.27% 54.88% 0.00% 0.00% 1.90% 0.00% -
ROE 3.55% -6.64% -6.33% -2.28% -0.39% 0.52% 0.00% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/01/00 31/01/99 CAGR
RPS 25.68 34.23 11.88 22.94 15.93 36.76 0.00 -100.00%
EPS 1.35 -1.46 -6.52 -2.70 0.51 0.70 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.38 0.22 1.03 1.1846 1.2943 1.3539 1.3755 1.37%
Adjusted Per Share Value based on latest NOSH - 39,962
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/01/00 31/01/99 CAGR
RPS 7.64 5.82 2.02 3.90 2.71 6.28 0.00 -100.00%
EPS 0.40 -0.25 -1.11 -0.46 -0.09 0.12 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.85 0.00 -
NAPS 0.113 0.0374 0.1752 0.2014 0.2202 0.2312 1.3755 2.69%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/01/00 31/01/99 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
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/01/00 31/01/99 CAGR
Date 28/02/05 26/02/04 25/02/03 28/02/02 28/02/01 24/03/00 - -
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