[BJMEDIA] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 55.36%
YoY- -114.88%
Quarter Report
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 64,558 46,604 29,961 12,529 13,715 24 24 18784.23%
PBT 1,232 -295 -456 -1,223 -2,352 -1,967 -1,240 -
Tax -2,443 -1,860 -986 82 -204 -5 -5 5988.17%
NP -1,211 -2,155 -1,442 -1,141 -2,556 -1,972 -1,245 -1.82%
-
NP to SH -1,211 -2,155 -1,442 -1,141 -2,556 -1,972 -1,245 -1.82%
-
Tax Rate 198.30% - - - - - - -
Total Cost 65,769 48,759 31,403 13,670 16,271 1,996 1,269 1273.54%
-
Net Worth 243,599 25,887 26,600 28,699 8,799 39,200 40,032 231.48%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 243,599 25,887 26,600 28,699 8,799 39,200 40,032 231.48%
NOSH 69,999 69,967 70,000 70,000 40,000 40,000 40,032 44.89%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -1.88% -4.62% -4.81% -9.11% -18.64% -8,216.67% -5,187.50% -
ROE -0.50% -8.32% -5.42% -3.98% -29.05% -5.03% -3.11% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 92.23 66.61 42.80 17.90 34.29 0.06 0.06 12926.38%
EPS -1.74 -3.08 -2.06 -1.63 -6.39 -4.93 -3.11 -31.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.48 0.37 0.38 0.41 0.22 0.98 1.00 128.77%
Adjusted Per Share Value based on latest NOSH - 70,000
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 27.46 19.82 12.74 5.33 5.83 0.01 0.01 19044.61%
EPS -0.52 -0.92 -0.61 -0.49 -1.09 -0.84 -0.53 -1.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0362 0.1101 0.1132 0.1221 0.0374 0.1667 0.1703 231.46%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 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
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 25/11/04 22/07/04 20/05/04 26/02/04 29/10/03 22/08/03 -
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