[BJMEDIA] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 44.18%
YoY- 58.98%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 82,337 63,699 64,558 13,715 10,865 21,814 19,874 26.71%
PBT -315 -97,298 1,232 -2,352 -6,598 -3,289 -621 -10.69%
Tax 2,300 -2,300 -2,443 -204 5,581 1,084 777 19.81%
NP 1,985 -99,598 -1,211 -2,556 -1,017 -2,205 156 52.76%
-
NP to SH -3,444 -100,557 -1,211 -2,556 -6,231 -3,310 -48 103.78%
-
Tax Rate - - 198.30% - - - - -
Total Cost 80,352 163,297 65,769 16,271 11,882 24,019 19,718 26.36%
-
Net Worth 123,993 144,409 26,571 8,799 41,184 47,340 51,771 15.66%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 123,993 144,409 26,571 8,799 41,184 47,340 51,771 15.66%
NOSH 85,512 84,449 69,925 39,999 39,984 39,962 40,000 13.49%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 2.41% -156.36% -1.88% -18.64% -9.36% -10.11% 0.78% -
ROE -2.78% -69.63% -4.56% -29.05% -15.13% -6.99% -0.09% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 96.29 75.43 92.32 34.29 27.17 54.59 49.69 11.65%
EPS -4.03 -119.07 -1.73 -6.39 -15.58 -8.28 -0.12 79.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.71 0.38 0.22 1.03 1.1846 1.2943 1.91%
Adjusted Per Share Value based on latest NOSH - 39,999
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 35.02 27.10 27.46 5.83 4.62 9.28 8.45 26.72%
EPS -1.47 -42.77 -0.52 -1.09 -2.65 -1.41 -0.02 104.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5274 0.6143 0.113 0.0374 0.1752 0.2014 0.2202 15.66%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 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
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 24/02/06 28/02/05 26/02/04 25/02/03 - 28/02/01 -
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