[BJMEDIA] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 13.16%
YoY- -1.98%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 31/07/01 CAGR
Revenue 67,726 65,388 43,652 4,805 20,928 21,619 21,619 26.13%
PBT -98,159 763 -1,568 -4,849 -5,179 -3,109 -3,109 101.77%
Tax -1,241 -3,031 -1,185 5,175 386 3,109 3,109 -
NP -99,400 -2,268 -2,753 326 -4,793 0 0 -
-
NP to SH -100,524 -2,822 -2,753 -4,888 -4,793 -2,386 -2,386 113.96%
-
Tax Rate - 397.25% - - - - - -
Total Cost 167,126 67,656 46,405 4,479 25,721 21,619 21,619 51.56%
-
Net Worth 84,413 23,483 26,599 39,888 44,765 49,640 0 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 31/07/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 31/07/01 CAGR
Net Worth 84,413 23,483 26,599 39,888 44,765 49,640 0 -
NOSH 84,413 83,870 69,999 39,888 39,972 40,036 40,036 16.37%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 31/07/01 CAGR
NP Margin -146.77% -3.47% -6.31% 6.78% -22.90% 0.00% 0.00% -
ROE -119.09% -12.02% -10.35% -12.25% -10.71% -4.81% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 31/07/01 CAGR
RPS 80.23 77.96 62.36 12.05 52.36 54.00 54.00 8.38%
EPS -119.09 -3.36 -3.93 -12.25 -11.99 -5.96 -5.96 83.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.28 0.38 1.00 1.1199 1.2399 0.00 -
Adjusted Per Share Value based on latest NOSH - 39,888
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 31/07/01 CAGR
RPS 28.81 27.81 18.57 2.04 8.90 9.20 9.20 26.12%
EPS -42.76 -1.20 -1.17 -2.08 -2.04 -1.01 -1.01 114.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3591 0.0999 0.1132 0.1697 0.1904 0.2112 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 31/07/01 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
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 31/07/01 CAGR
Date 06/09/06 26/08/05 22/07/04 22/08/03 11/10/02 24/08/01 - -
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