[BJMEDIA] QoQ Annualized Quarter Result on 31-Dec-2007

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007
Profit Trend
QoQ- 60.14%
YoY- 68.12%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/04/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 74,232 0 79,960 105,648 100,430 92,394 84,072 -9.46%
PBT 10,402 0 4,484 5,112 3,764 2,066 80 4780.29%
Tax -604 0 -1,064 -2,569 -3,278 -2,524 -2,156 -63.80%
NP 9,798 0 3,420 2,543 485 -458 -2,076 -
-
NP to SH 9,308 0 2,440 -1,098 -2,754 -3,178 -3,932 -
-
Tax Rate 5.81% - 23.73% 50.25% 87.09% 122.17% 2,695.00% -
Total Cost 64,434 0 76,540 103,105 99,945 92,852 86,148 -20.70%
-
Net Worth 167,544 164,230 164,230 114,716 99,054 161,202 162,703 2.36%
Dividend
30/06/08 30/04/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/04/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 167,544 164,230 164,230 114,716 99,054 161,202 162,703 2.36%
NOSH 232,700 234,615 234,615 163,880 141,506 115,144 112,988 78.07%
Ratio Analysis
30/06/08 30/04/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 13.20% 0.00% 4.28% 2.41% 0.48% -0.50% -2.47% -
ROE 5.56% 0.00% 1.49% -0.96% -2.78% -1.97% -2.42% -
Per Share
30/06/08 30/04/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 31.90 0.00 34.08 64.47 70.97 80.24 74.41 -49.15%
EPS 4.00 0.00 1.04 -0.67 -1.95 -2.76 -3.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.70 0.70 0.70 0.70 1.40 1.44 -42.51%
Adjusted Per Share Value based on latest NOSH - 230,476
30/06/08 30/04/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 31.58 0.00 34.01 44.94 42.72 39.30 35.76 -9.45%
EPS 3.96 0.00 1.04 -0.47 -1.17 -1.35 -1.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7127 0.6986 0.6986 0.488 0.4214 0.6857 0.6921 2.37%
Price Multiplier on Financial Quarter End Date
30/06/08 30/04/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/06/08 28/04/08 31/03/08 31/12/07 - - - -
Price 1.05 1.09 1.13 1.28 0.00 0.00 0.00 -
P/RPS 3.29 0.00 0.00 1.99 0.00 0.00 0.00 -
P/EPS 26.25 0.00 0.00 -191.04 0.00 0.00 0.00 -
EY 3.81 0.00 0.00 -0.52 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.56 0.00 1.83 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/04/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/08/08 - 29/05/08 26/02/08 30/10/07 16/08/07 08/05/07 -
Price 1.12 0.00 1.02 1.33 0.00 0.00 0.00 -
P/RPS 3.51 0.00 0.00 2.06 0.00 0.00 0.00 -
P/EPS 28.00 0.00 0.00 -198.51 0.00 0.00 0.00 -
EY 3.57 0.00 0.00 -0.50 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.00 0.00 1.90 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