[BJMEDIA] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -151.64%
YoY- -141.61%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/01/00 CAGR
Revenue 17,197 17,954 13,691 4,750 9,167 6,373 14,757 2.61%
PBT -3,355 1,527 -385 -2,585 -1,064 -933 783 -
Tax -145 -583 -199 5,192 1,064 933 -502 -18.92%
NP -3,500 944 -584 2,607 0 0 281 -
-
NP to SH -3,530 944 -584 -2,607 -1,079 -204 281 -
-
Tax Rate - 38.18% - - - - 64.11% -
Total Cost 20,697 17,010 14,275 2,143 9,167 6,373 14,476 6.22%
-
Net Worth 144,409 26,571 8,799 41,184 47,340 51,771 54,349 17.94%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/01/00 CAGR
Div - - - - - - 2,007 -
Div Payout % - - - - - - 714.29% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/01/00 CAGR
Net Worth 144,409 26,571 8,799 41,184 47,340 51,771 54,349 17.94%
NOSH 84,449 69,925 39,999 39,984 39,962 40,000 40,142 13.38%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/01/00 CAGR
NP Margin -20.35% 5.26% -4.27% 54.88% 0.00% 0.00% 1.90% -
ROE -2.44% 3.55% -6.64% -6.33% -2.28% -0.39% 0.52% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/01/00 CAGR
RPS 20.36 25.68 34.23 11.88 22.94 15.93 36.76 -9.49%
EPS -4.18 1.35 -1.46 -6.52 -2.70 0.51 0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.71 0.38 0.22 1.03 1.1846 1.2943 1.3539 4.02%
Adjusted Per Share Value based on latest NOSH - 39,984
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/01/00 CAGR
RPS 7.32 7.64 5.82 2.02 3.90 2.71 6.28 2.62%
EPS -1.50 0.40 -0.25 -1.11 -0.46 -0.09 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.85 -
NAPS 0.6143 0.113 0.0374 0.1752 0.2014 0.2202 0.2312 17.94%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/01/00 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
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/01/00 CAGR
Date 24/02/06 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