[BJMEDIA] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Announcement Date
23-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 65.91%
YoY- 53.13%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 13,715 32 48 0 10,865 8,153 12,168 8.28%
PBT -2,352 -2,622 -2,480 -2,124 -6,598 -5,350 -5,978 -46.21%
Tax -204 -6 -10 0 367 518 5,978 -
NP -2,556 -2,629 -2,490 -2,124 -6,231 -4,832 0 -
-
NP to SH -2,556 -2,629 -2,490 -2,124 -6,231 -4,832 -5,176 -37.44%
-
Tax Rate - - - - - - - -
Total Cost 16,271 2,661 2,538 2,124 17,096 12,985 12,168 21.31%
-
Net Worth 8,799 39,199 40,032 40,723 41,193 43,599 44,796 -66.10%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 8,799 39,199 40,032 40,723 41,193 43,599 44,796 -66.10%
NOSH 40,000 39,999 40,032 39,924 39,993 39,999 40,000 0.00%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -18.64% -8,216.67% -5,187.50% 0.00% -57.35% -59.26% 0.00% -
ROE -29.05% -6.71% -6.22% -5.22% -15.13% -11.08% -11.55% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 34.29 0.08 0.12 0.00 27.17 20.38 30.42 8.28%
EPS -6.39 -6.57 -6.22 -5.32 -15.58 -12.08 -12.94 -37.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.98 1.00 1.02 1.03 1.09 1.1199 -66.10%
Adjusted Per Share Value based on latest NOSH - 39,924
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 5.83 0.01 0.02 0.00 4.62 3.47 5.18 8.17%
EPS -1.09 -1.12 -1.06 -0.90 -2.65 -2.06 -2.20 -37.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0374 0.1667 0.1703 0.1732 0.1752 0.1855 0.1906 -66.13%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 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
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 29/10/03 22/08/03 23/05/03 25/02/03 29/11/02 11/10/02 -
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