[BJMEDIA] QoQ Quarter Result on 30-Jun-2004 [#2]

Announcement Date
22-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 73.62%
YoY- 57.84%
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 14,097 17,954 16,643 17,432 12,529 13,691 0 -
PBT -1,511 1,527 161 767 -1,223 -385 -727 62.78%
Tax -762 -583 -874 -1,068 82 -199 0 -
NP -2,273 944 -713 -301 -1,141 -584 -727 113.66%
-
NP to SH -2,273 944 -713 -301 -1,141 -584 -727 113.66%
-
Tax Rate - 38.18% 542.86% 139.24% - - - -
Total Cost 16,370 17,010 17,356 17,733 13,670 14,275 727 695.89%
-
Net Worth 22,119 26,571 25,863 26,599 28,699 8,799 39,146 -31.62%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 22,119 26,571 25,863 26,599 28,699 8,799 39,146 -31.62%
NOSH 76,275 69,925 69,901 69,999 70,000 39,999 39,945 53.85%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -16.12% 5.26% -4.28% -1.73% -9.11% -4.27% 0.00% -
ROE -10.28% 3.55% -2.76% -1.13% -3.98% -6.64% -1.86% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 18.48 25.68 23.81 24.90 17.90 34.23 0.00 -
EPS -2.98 1.35 -1.02 -0.43 -1.63 -1.46 -1.82 38.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.38 0.37 0.38 0.41 0.22 0.98 -55.56%
Adjusted Per Share Value based on latest NOSH - 69,999
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 6.00 7.64 7.08 7.42 5.33 5.82 0.00 -
EPS -0.97 0.40 -0.30 -0.13 -0.49 -0.25 -0.31 113.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0941 0.113 0.11 0.1132 0.1221 0.0374 0.1665 -31.61%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 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
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 06/05/05 28/02/05 25/11/04 22/07/04 20/05/04 26/02/04 29/10/03 -
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