[BJMEDIA] YoY Quarter Result on 31-Mar-2003 [#1]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
23-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 79.63%
YoY- 53.13%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 30/04/00 CAGR
Revenue 13,999 14,097 12,529 0 5,947 8,276 14,838 -0.97%
PBT -2,667 -1,511 -1,223 -531 -1,534 -1,077 -455 34.80%
Tax -242 -762 82 0 401 1,077 -80 20.55%
NP -2,909 -2,273 -1,141 -531 -1,133 0 -535 33.10%
-
NP to SH -3,022 -2,273 -1,141 -531 -1,133 -1,077 -535 33.96%
-
Tax Rate - - - - - - - -
Total Cost 16,908 16,370 13,670 531 7,080 8,276 15,373 1.62%
-
Net Worth 135,905 22,119 28,699 40,723 46,292 50,739 53,519 17.04%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 30/04/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 30/04/00 CAGR
Net Worth 135,905 22,119 28,699 40,723 46,292 50,739 53,519 17.04%
NOSH 84,413 76,275 70,000 39,924 40,035 40,037 39,925 13.48%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 30/04/00 CAGR
NP Margin -20.78% -16.12% -9.11% 0.00% -19.05% 0.00% -3.61% -
ROE -2.22% -10.28% -3.98% -1.30% -2.45% -2.12% -1.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 30/04/00 CAGR
RPS 16.58 18.48 17.90 0.00 14.85 20.67 37.16 -12.74%
EPS -3.58 -2.98 -1.63 -1.33 -2.83 -2.69 -1.34 18.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 0.29 0.41 1.02 1.1563 1.2673 1.3405 3.14%
Adjusted Per Share Value based on latest NOSH - 39,924
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 30/04/00 CAGR
RPS 5.95 6.00 5.33 0.00 2.53 3.52 6.31 -0.98%
EPS -1.29 -0.97 -0.49 -0.23 -0.48 -0.46 -0.23 33.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5781 0.0941 0.1221 0.1732 0.1969 0.2158 0.2277 17.04%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 30/04/00 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
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 30/04/00 CAGR
Date 25/05/06 06/05/05 20/05/04 23/05/03 10/05/02 30/05/01 09/08/00 -
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