[BJMEDIA] QoQ TTM Result on 30-Sep-2004 [#3]

Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 0.51%
YoY- 40.18%
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 65,388 66,126 64,558 60,295 43,652 26,244 13,715 183.54%
PBT 763 944 1,232 -680 -1,568 -3,044 -2,352 -
Tax -3,031 -3,287 -2,443 -2,059 -1,185 -122 -204 505.36%
NP -2,268 -2,343 -1,211 -2,739 -2,753 -3,166 -2,556 -7.66%
-
NP to SH -2,822 -2,343 -1,211 -2,739 -2,753 -3,166 -2,556 6.82%
-
Tax Rate 397.25% 348.20% 198.30% - - - - -
Total Cost 67,656 68,469 65,769 63,034 46,405 29,410 16,271 158.80%
-
Net Worth 23,483 22,119 26,571 25,863 26,599 28,699 8,799 92.51%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 23,483 22,119 26,571 25,863 26,599 28,699 8,799 92.51%
NOSH 83,870 76,275 69,925 69,901 69,999 70,000 39,999 63.89%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -3.47% -3.54% -1.88% -4.54% -6.31% -12.06% -18.64% -
ROE -12.02% -10.59% -4.56% -10.59% -10.35% -11.03% -29.05% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 77.96 86.69 92.32 86.26 62.36 37.49 34.29 72.98%
EPS -3.36 -3.07 -1.73 -3.92 -3.93 -4.52 -6.39 -34.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.29 0.38 0.37 0.38 0.41 0.22 17.45%
Adjusted Per Share Value based on latest NOSH - 69,901
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 27.81 28.13 27.46 25.65 18.57 11.16 5.83 183.64%
EPS -1.20 -1.00 -0.52 -1.17 -1.17 -1.35 -1.09 6.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0999 0.0941 0.113 0.11 0.1132 0.1221 0.0374 92.62%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 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
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 06/05/05 28/02/05 25/11/04 22/07/04 20/05/04 26/02/04 -
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