[BJMEDIA] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Announcement Date
10-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 74.17%
YoY- -5.2%
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 31/07/01 CAGR
Revenue 10,865 6,115 6,084 5,947 30,090 20,923 0 -
PBT -6,598 -4,013 -2,989 -1,534 -4,366 -3,302 0 -
Tax 367 389 2,989 401 4,366 3,302 0 -
NP -6,231 -3,624 0 -1,133 0 0 0 -
-
NP to SH -6,231 -3,624 -2,588 -1,133 -4,387 -3,308 0 -
-
Tax Rate - - - - - - - -
Total Cost 17,096 9,739 6,084 7,080 30,090 20,923 0 -
-
Net Worth 41,193 43,599 44,796 46,292 47,373 48,463 0 -
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 31/07/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 31/07/01 CAGR
Net Worth 41,193 43,599 44,796 46,292 47,373 48,463 0 -
NOSH 39,993 39,999 40,000 40,035 39,990 39,999 39,963 0.05%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 31/07/01 CAGR
NP Margin -57.35% -59.26% 0.00% -19.05% 0.00% 0.00% 0.00% -
ROE -15.13% -8.31% -5.78% -2.45% -9.26% -6.83% 0.00% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 31/07/01 CAGR
RPS 27.17 15.29 15.21 14.85 75.24 52.31 0.00 -
EPS -15.58 -9.06 -6.47 -2.83 -10.97 -8.27 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.09 1.1199 1.1563 1.1846 1.2116 0.00 -
Adjusted Per Share Value based on latest NOSH - 40,035
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 31/07/01 CAGR
RPS 4.62 2.60 2.59 2.53 12.80 8.90 0.00 -
EPS -2.65 -1.54 -1.10 -0.48 -1.87 -1.41 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1752 0.1855 0.1906 0.1969 0.2015 0.2062 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 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
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 31/07/01 CAGR
Date 25/02/03 29/11/02 11/10/02 10/05/02 28/02/02 18/10/01 - -
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