[BJMEDIA] YoY Quarter Result on 31-Dec-2004 [#4]

Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 232.4%
YoY- 261.64%
View:
Show?
Quarter Result
30/04/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 3,981 23,783 17,197 17,954 13,691 4,750 9,167 -10.74%
PBT 5,825 -1,350 -3,355 1,527 -385 -2,585 -1,064 -
Tax 793 3,317 -145 -583 -199 5,192 1,064 -3.92%
NP 6,618 1,967 -3,500 944 -584 2,607 0 -
-
NP to SH 6,618 -2,001 -3,530 944 -584 -2,607 -1,079 -
-
Tax Rate -13.61% - - 38.18% - - - -
Total Cost -2,637 21,816 20,697 17,010 14,275 2,143 9,167 -
-
Net Worth 167,191 123,993 144,409 26,571 8,799 41,184 47,340 18.77%
Dividend
30/04/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 167,191 123,993 144,409 26,571 8,799 41,184 47,340 18.77%
NOSH 232,210 85,512 84,449 69,925 39,999 39,984 39,962 27.11%
Ratio Analysis
30/04/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 166.24% 8.27% -20.35% 5.26% -4.27% 54.88% 0.00% -
ROE 3.96% -1.61% -2.44% 3.55% -6.64% -6.33% -2.28% -
Per Share
30/04/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 1.71 27.81 20.36 25.68 34.23 11.88 22.94 -29.81%
EPS 2.85 -2.34 -4.18 1.35 -1.46 -6.52 -2.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 1.45 1.71 0.38 0.22 1.03 1.1846 -6.56%
Adjusted Per Share Value based on latest NOSH - 69,925
30/04/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 1.69 10.12 7.32 7.64 5.82 2.02 3.90 -10.77%
EPS 2.82 -0.85 -1.50 0.40 -0.25 -1.11 -0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7112 0.5274 0.6143 0.113 0.0374 0.1752 0.2014 18.77%
Price Multiplier on Financial Quarter End Date
30/04/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 30/04/09 - - - - - - -
Price 0.75 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 1.04 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 24/06/09 28/02/07 24/02/06 28/02/05 26/02/04 25/02/03 28/02/02 -
Price 1.37 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 1.90 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