[BJMEDIA] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Announcement Date
29-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -5.6%
YoY- 45.58%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 59,922 50,116 13,715 32 48 0 10,865 212.48%
PBT -912 -4,892 -2,352 -2,622 -2,480 -2,124 -6,598 -73.29%
Tax -1,972 328 -204 -6 -10 0 367 -
NP -2,884 -4,564 -2,556 -2,629 -2,490 -2,124 -6,231 -40.19%
-
NP to SH -2,884 -4,564 -2,556 -2,629 -2,490 -2,124 -6,231 -40.19%
-
Tax Rate - - - - - - - -
Total Cost 62,806 54,680 16,271 2,661 2,538 2,124 17,096 138.27%
-
Net Worth 26,600 28,699 8,799 39,199 40,032 40,723 41,193 -25.31%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 26,600 28,699 8,799 39,199 40,032 40,723 41,193 -25.31%
NOSH 70,000 70,000 40,000 39,999 40,032 39,924 39,993 45.28%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -4.81% -9.11% -18.64% -8,216.67% -5,187.50% 0.00% -57.35% -
ROE -10.84% -15.90% -29.05% -6.71% -6.22% -5.22% -15.13% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 85.60 71.59 34.29 0.08 0.12 0.00 27.17 115.06%
EPS -4.12 -6.52 -6.39 -6.57 -6.22 -5.32 -15.58 -58.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.41 0.22 0.98 1.00 1.02 1.03 -48.59%
Adjusted Per Share Value based on latest NOSH - 39,945
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 25.49 21.32 5.83 0.01 0.02 0.00 4.62 212.56%
EPS -1.23 -1.94 -1.09 -1.12 -1.06 -0.90 -2.65 -40.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1132 0.1221 0.0374 0.1667 0.1703 0.1732 0.1752 -25.28%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 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
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 22/07/04 20/05/04 26/02/04 29/10/03 22/08/03 23/05/03 25/02/03 -
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