[BJMEDIA] QoQ Annualized Quarter Result on 31-Dec-2008

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
17-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Dec-2008
Profit Trend
QoQ--%
YoY- 3748.09%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/09 31/03/09 31/01/09 31/12/08 31/10/08 30/09/08 31/07/08 CAGR
Revenue 82,812 67,569 0 74,260 0 70,306 0 -
PBT 36,417 26,221 0 40,606 0 56,657 0 -
Tax 533 -222 0 -283 0 -302 0 -
NP 36,950 25,998 0 40,323 0 56,354 0 -
-
NP to SH 36,705 25,788 0 40,056 0 56,028 0 -
-
Tax Rate -1.46% 0.85% - 0.70% - 0.53% - -
Total Cost 45,862 41,570 0 33,937 0 13,952 0 -
-
Net Worth 167,475 160,433 0 199,984 0 204,640 0 -
Dividend
30/04/09 31/03/09 31/01/09 31/12/08 31/10/08 30/09/08 31/07/08 CAGR
Div 32,564 27,901 - 35,515 - - - -
Div Payout % 88.72% 108.19% - 88.66% - - - -
Equity
30/04/09 31/03/09 31/01/09 31/12/08 31/10/08 30/09/08 31/07/08 CAGR
Net Worth 167,475 160,433 0 199,984 0 204,640 0 -
NOSH 232,604 232,511 232,539 232,539 232,545 232,545 232,700 -0.05%
Ratio Analysis
30/04/09 31/03/09 31/01/09 31/12/08 31/10/08 30/09/08 31/07/08 CAGR
NP Margin 44.62% 38.48% 0.00% 54.30% 0.00% 80.16% 0.00% -
ROE 21.92% 16.07% 0.00% 20.03% 0.00% 27.38% 0.00% -
Per Share
30/04/09 31/03/09 31/01/09 31/12/08 31/10/08 30/09/08 31/07/08 CAGR
RPS 35.60 29.06 0.00 31.93 0.00 30.23 0.00 -
EPS 15.78 11.09 0.00 17.23 0.00 24.09 0.00 -
DPS 14.00 12.00 0.00 15.27 0.00 0.00 0.00 -
NAPS 0.72 0.69 0.00 0.86 0.00 0.88 0.00 -
Adjusted Per Share Value based on latest NOSH - 232,587
30/04/09 31/03/09 31/01/09 31/12/08 31/10/08 30/09/08 31/07/08 CAGR
RPS 35.23 28.74 0.00 31.59 0.00 29.91 0.00 -
EPS 15.61 10.97 0.00 17.04 0.00 23.83 0.00 -
DPS 13.85 11.87 0.00 15.11 0.00 0.00 0.00 -
NAPS 0.7124 0.6824 0.00 0.8507 0.00 0.8705 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/09 31/03/09 31/01/09 31/12/08 31/10/08 30/09/08 31/07/08 CAGR
Date 30/04/09 31/03/09 30/01/09 31/12/08 30/10/08 09/09/08 30/06/08 -
Price 0.75 0.69 0.98 1.05 0.70 1.04 1.05 -
P/RPS 0.00 2.37 0.00 3.29 0.00 3.44 0.00 -
P/EPS 0.00 6.22 0.00 6.10 0.00 4.32 0.00 -
EY 0.00 16.07 0.00 16.41 0.00 23.17 0.00 -
DY 0.00 17.39 0.00 14.55 0.00 0.00 0.00 -
P/NAPS 1.04 1.00 0.00 1.22 0.00 1.18 0.00 -
Price Multiplier on Announcement Date
30/04/09 31/03/09 31/01/09 31/12/08 31/10/08 30/09/08 31/07/08 CAGR
Date 24/06/09 12/05/09 - 17/02/09 - 11/11/08 - -
Price 1.37 0.73 0.00 0.98 0.00 0.90 0.00 -
P/RPS 0.00 2.51 0.00 3.07 0.00 2.98 0.00 -
P/EPS 0.00 6.58 0.00 5.69 0.00 3.74 0.00 -
EY 0.00 15.19 0.00 17.58 0.00 26.77 0.00 -
DY 0.00 16.44 0.00 15.58 0.00 0.00 0.00 -
P/NAPS 1.90 1.06 0.00 1.14 0.00 1.02 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