[BJMEDIA] YoY TTM Result on 30-Jun-2002 [#2]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
11-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -43.59%
YoY- -100.88%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 31/07/01 31/07/00 CAGR
Revenue 65,388 43,652 4,805 20,928 21,619 21,619 44,766 8.00%
PBT 763 -1,568 -4,849 -5,179 -3,109 -3,109 1,819 -16.19%
Tax -3,031 -1,185 5,175 386 3,109 3,109 -699 34.75%
NP -2,268 -2,753 326 -4,793 0 0 1,120 -
-
NP to SH -2,822 -2,753 -4,888 -4,793 -2,386 -2,386 1,120 -
-
Tax Rate 397.25% - - - - - 38.43% -
Total Cost 67,656 46,405 4,479 25,721 21,619 21,619 43,646 9.32%
-
Net Worth 23,483 26,599 39,888 44,765 49,640 0 52,848 -15.20%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 31/07/01 31/07/00 CAGR
Div - - - - - - 2,007 -
Div Payout % - - - - - - 179.21% -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 31/07/01 31/07/00 CAGR
Net Worth 23,483 26,599 39,888 44,765 49,640 0 52,848 -15.20%
NOSH 83,870 69,999 39,888 39,972 40,036 40,036 40,000 16.24%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 31/07/01 31/07/00 CAGR
NP Margin -3.47% -6.31% 6.78% -22.90% 0.00% 0.00% 2.50% -
ROE -12.02% -10.35% -12.25% -10.71% -4.81% 0.00% 2.12% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 31/07/01 31/07/00 CAGR
RPS 77.96 62.36 12.05 52.36 54.00 54.00 111.92 -7.08%
EPS -3.36 -3.93 -12.25 -11.99 -5.96 -5.96 2.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 0.28 0.38 1.00 1.1199 1.2399 0.00 1.3212 -27.05%
Adjusted Per Share Value based on latest NOSH - 39,972
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 31/07/01 31/07/00 CAGR
RPS 27.81 18.57 2.04 8.90 9.20 9.20 19.04 8.00%
EPS -1.20 -1.17 -2.08 -2.04 -1.01 -1.01 0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.85 -
NAPS 0.0999 0.1132 0.1697 0.1904 0.2112 0.00 0.2248 -15.20%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 31/07/01 31/07/00 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
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 31/07/01 31/07/00 CAGR
Date 26/08/05 22/07/04 22/08/03 11/10/02 24/08/01 - 27/09/00 -
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