[BJMEDIA] QoQ Annualized Quarter Result on 31-Jan-2010 [#3]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
24-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- 135.36%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 55,326 53,456 47,232 47,006 42,284 39,224 82,812 -23.52%
PBT 10,654 13,692 -4,640 750 -2,008 -4,552 36,417 -55.83%
Tax -38 -28 -13 -30 -28 -28 533 -
NP 10,616 13,664 -4,653 720 -2,036 -4,580 36,950 -56.36%
-
NP to SH 10,616 13,664 -4,653 720 -2,036 -4,580 36,705 -56.16%
-
Tax Rate 0.36% 0.20% - 4.00% - - -1.46% -
Total Cost 44,710 39,792 51,885 46,286 44,320 43,804 45,862 -1.67%
-
Net Worth 176,933 176,609 162,854 169,043 164,268 165,908 167,475 3.71%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - - - - - - 32,564 -
Div Payout % - - - - - - 88.72% -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 176,933 176,609 162,854 169,043 164,268 165,908 167,475 3.71%
NOSH 232,807 232,380 232,650 234,782 231,363 233,673 232,604 0.05%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 19.19% 25.56% -9.85% 1.53% -4.82% -11.68% 44.62% -
ROE 6.00% 7.74% -2.86% 0.43% -1.24% -2.76% 21.92% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 23.76 23.00 20.30 20.02 18.28 16.79 35.60 -23.57%
EPS 4.56 5.88 -2.00 0.31 -0.88 -1.96 15.78 -56.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 14.00 -
NAPS 0.76 0.76 0.70 0.72 0.71 0.71 0.72 3.66%
Adjusted Per Share Value based on latest NOSH - 232,537
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 23.53 22.74 20.09 20.00 17.99 16.69 35.23 -23.53%
EPS 4.52 5.81 -1.98 0.31 -0.87 -1.95 15.61 -56.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 13.85 -
NAPS 0.7526 0.7513 0.6927 0.7191 0.6988 0.7057 0.7124 3.71%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 0.51 0.60 0.92 1.13 1.22 1.30 0.75 -
P/RPS 2.15 2.61 4.53 5.64 6.68 7.74 0.00 -
P/EPS 11.18 10.20 -46.00 368.48 -138.64 -66.33 0.00 -
EY 8.94 9.80 -2.17 0.27 -0.72 -1.51 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.79 1.31 1.57 1.72 1.83 1.04 -25.34%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 09/12/10 22/09/10 24/06/10 24/03/10 03/12/09 15/09/09 24/06/09 -
Price 0.50 0.55 0.64 0.80 1.15 1.29 1.37 -
P/RPS 2.10 2.39 3.15 4.00 6.29 7.69 0.00 -
P/EPS 10.96 9.35 -32.00 260.87 -130.68 -65.82 0.00 -
EY 9.12 10.69 -3.13 0.38 -0.77 -1.52 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.72 0.91 1.11 1.62 1.82 1.90 -50.48%

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