[BJMEDIA] YoY TTM 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- 13.04%
YoY- 43.68%
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 93,716 67,726 65,388 43,652 4,805 20,928 21,619 27.67%
PBT 2,504 -98,159 763 -1,568 -4,849 -5,179 -3,109 -
Tax 1,553 -1,241 -3,031 -1,185 5,175 386 3,109 -10.91%
NP 4,057 -99,400 -2,268 -2,753 326 -4,793 0 -
-
NP to SH -2,013 -100,524 -2,822 -2,753 -4,888 -4,793 -2,386 -2.79%
-
Tax Rate -62.02% - 397.25% - - - - -
Total Cost 89,659 167,126 67,656 46,405 4,479 25,721 21,619 26.73%
-
Net Worth 163,153 84,413 23,483 26,599 39,888 44,765 49,640 21.92%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 163,153 84,413 23,483 26,599 39,888 44,765 49,640 21.92%
NOSH 116,538 84,413 83,870 69,999 39,888 39,972 40,036 19.48%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 4.33% -146.77% -3.47% -6.31% 6.78% -22.90% 0.00% -
ROE -1.23% -119.09% -12.02% -10.35% -12.25% -10.71% -4.81% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 80.42 80.23 77.96 62.36 12.05 52.36 54.00 6.86%
EPS -1.73 -119.09 -3.36 -3.93 -12.25 -11.99 -5.96 -18.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.00 0.28 0.38 1.00 1.1199 1.2399 2.04%
Adjusted Per Share Value based on latest NOSH - 69,999
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 39.86 28.81 27.81 18.57 2.04 8.90 9.20 27.66%
EPS -0.86 -42.76 -1.20 -1.17 -2.08 -2.04 -1.01 -2.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.694 0.3591 0.0999 0.1132 0.1697 0.1904 0.2112 21.91%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 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
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 16/08/07 06/09/06 26/08/05 22/07/04 22/08/03 11/10/02 24/08/01 -
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