[BJMEDIA] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
29-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 6.32%
YoY- 2.64%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/10/00 CAGR
Revenue 75,751 64,456 60,295 4,774 15,282 20,923 28,258 18.13%
PBT -2,320 -92,416 -680 -4,552 -5,077 -3,302 1,095 -
Tax -1,162 -2,738 -2,059 5,187 374 2,176 -658 10.08%
NP -3,482 -95,154 -2,739 635 -4,703 -1,126 437 -
-
NP to SH -4,973 -96,083 -2,739 -4,579 -4,703 -3,308 437 -
-
Tax Rate - - - - - - 60.09% -
Total Cost 79,233 159,610 63,034 4,139 19,985 22,049 27,821 19.34%
-
Net Worth 137,460 22,780 25,863 39,146 43,600 48,378 39,954 23.21%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/10/00 CAGR
Div - - - - - - 2,007 -
Div Payout % - - - - - - 459.30% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/10/00 CAGR
Net Worth 137,460 22,780 25,863 39,146 43,600 48,378 39,954 23.21%
NOSH 84,331 84,372 69,901 39,945 40,000 39,929 39,954 13.45%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/10/00 CAGR
NP Margin -4.60% -147.63% -4.54% 13.30% -30.77% -5.38% 1.55% -
ROE -3.62% -421.78% -10.59% -11.70% -10.79% -6.84% 1.09% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/10/00 CAGR
RPS 89.83 76.39 86.26 11.95 38.20 52.40 70.73 4.12%
EPS -5.90 -113.88 -3.92 -11.46 -11.76 -8.28 1.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.63 0.27 0.37 0.98 1.09 1.2116 1.00 8.60%
Adjusted Per Share Value based on latest NOSH - 39,945
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/10/00 CAGR
RPS 32.22 27.42 25.65 2.03 6.50 8.90 12.02 18.13%
EPS -2.12 -40.87 -1.17 -1.95 -2.00 -1.41 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.85 -
NAPS 0.5847 0.0969 0.11 0.1665 0.1855 0.2058 0.17 23.21%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/10/00 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
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/10/00 CAGR
Date 27/10/06 30/11/05 25/11/04 29/10/03 29/11/02 - 20/11/00 -
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