[BJMEDIA] QoQ Annualized Quarter Result on 30-Apr-2008

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
30-Apr-2008
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 31/07/08 30/06/08 30/04/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 70,306 0 74,232 0 79,960 105,648 100,430 -29.92%
PBT 56,657 0 10,402 0 4,484 5,112 3,764 1394.12%
Tax -302 0 -604 0 -1,064 -2,569 -3,278 -90.72%
NP 56,354 0 9,798 0 3,420 2,543 485 11369.39%
-
NP to SH 56,028 0 9,308 0 2,440 -1,098 -2,754 -
-
Tax Rate 0.53% - 5.81% - 23.73% 50.25% 87.09% -
Total Cost 13,952 0 64,434 0 76,540 103,105 99,945 -85.96%
-
Net Worth 204,640 0 167,544 164,230 164,230 114,716 99,054 106.18%
Dividend
30/09/08 31/07/08 30/06/08 30/04/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 31/07/08 30/06/08 30/04/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 204,640 0 167,544 164,230 164,230 114,716 99,054 106.18%
NOSH 232,545 232,700 232,700 234,615 234,615 163,880 141,506 64.11%
Ratio Analysis
30/09/08 31/07/08 30/06/08 30/04/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 80.16% 0.00% 13.20% 0.00% 4.28% 2.41% 0.48% -
ROE 27.38% 0.00% 5.56% 0.00% 1.49% -0.96% -2.78% -
Per Share
30/09/08 31/07/08 30/06/08 30/04/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 30.23 0.00 31.90 0.00 34.08 64.47 70.97 -57.30%
EPS 24.09 0.00 4.00 0.00 1.04 -0.67 -1.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.00 0.72 0.70 0.70 0.70 0.70 25.63%
Adjusted Per Share Value based on latest NOSH - 234,615
30/09/08 31/07/08 30/06/08 30/04/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 29.91 0.00 31.58 0.00 34.01 44.94 42.72 -29.91%
EPS 23.83 0.00 3.96 0.00 1.04 -0.47 -1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8705 0.00 0.7127 0.6986 0.6986 0.488 0.4214 106.16%
Price Multiplier on Financial Quarter End Date
30/09/08 31/07/08 30/06/08 30/04/08 31/03/08 31/12/07 30/09/07 CAGR
Date 09/09/08 30/06/08 30/06/08 28/04/08 31/03/08 31/12/07 - -
Price 1.04 1.05 1.05 1.09 1.13 1.28 0.00 -
P/RPS 3.44 0.00 3.29 0.00 0.00 1.99 0.00 -
P/EPS 4.32 0.00 26.25 0.00 0.00 -191.04 0.00 -
EY 23.17 0.00 3.81 0.00 0.00 -0.52 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.00 1.46 1.56 0.00 1.83 0.00 -
Price Multiplier on Announcement Date
30/09/08 31/07/08 30/06/08 30/04/08 31/03/08 31/12/07 30/09/07 CAGR
Date 11/11/08 - 21/08/08 - 29/05/08 26/02/08 30/10/07 -
Price 0.90 0.00 1.12 0.00 1.02 1.33 0.00 -
P/RPS 2.98 0.00 3.51 0.00 0.00 2.06 0.00 -
P/EPS 3.74 0.00 28.00 0.00 0.00 -198.51 0.00 -
EY 26.77 0.00 3.57 0.00 0.00 -0.50 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.00 1.56 0.00 0.00 1.90 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