[BJMEDIA] QoQ Annualized Quarter Result on 31-Oct-2010 [#2]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
09-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Oct-2010 [#2]
Profit Trend
QoQ- -22.31%
YoY- 621.41%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 54,360 55,667 57,638 55,326 53,456 47,232 47,006 10.20%
PBT 2,620 9,171 10,798 10,654 13,692 -4,640 750 130.75%
Tax -40 2,528 -46 -38 -28 -13 -30 21.20%
NP 2,580 11,699 10,752 10,616 13,664 -4,653 720 134.71%
-
NP to SH 2,580 11,699 10,752 10,616 13,664 -4,653 720 134.71%
-
Tax Rate 1.53% -27.57% 0.43% 0.36% 0.20% - 4.00% -
Total Cost 51,780 43,968 46,886 44,710 39,792 51,885 46,286 7.78%
-
Net Worth 195,888 186,438 181,789 176,933 176,609 162,854 169,043 10.35%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 195,888 186,438 181,789 176,933 176,609 162,854 169,043 10.35%
NOSH 238,888 233,047 233,063 232,807 232,380 232,650 234,782 1.16%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 4.75% 21.02% 18.65% 19.19% 25.56% -9.85% 1.53% -
ROE 1.32% 6.28% 5.91% 6.00% 7.74% -2.86% 0.43% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 22.76 23.89 24.73 23.76 23.00 20.30 20.02 8.95%
EPS 1.08 5.02 4.61 4.56 5.88 -2.00 0.31 130.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.80 0.78 0.76 0.76 0.70 0.72 9.08%
Adjusted Per Share Value based on latest NOSH - 233,580
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 23.12 23.68 24.52 23.53 22.74 20.09 20.00 10.17%
EPS 1.10 4.98 4.57 4.52 5.81 -1.98 0.31 133.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8333 0.7931 0.7733 0.7526 0.7513 0.6927 0.7191 10.35%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.67 0.56 0.50 0.51 0.60 0.92 1.13 -
P/RPS 2.94 2.34 2.02 2.15 2.61 4.53 5.64 -35.30%
P/EPS 62.04 10.84 10.84 11.18 10.20 -46.00 368.48 -69.60%
EY 1.61 9.23 9.23 8.94 9.80 -2.17 0.27 229.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.70 0.64 0.67 0.79 1.31 1.57 -35.22%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 12/09/11 23/06/11 16/03/11 09/12/10 22/09/10 24/06/10 24/03/10 -
Price 0.54 0.67 0.46 0.50 0.55 0.64 0.80 -
P/RPS 2.37 2.80 1.86 2.10 2.39 3.15 4.00 -29.52%
P/EPS 50.00 12.97 9.97 10.96 9.35 -32.00 260.87 -66.85%
EY 2.00 7.71 10.03 9.12 10.69 -3.13 0.38 203.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.84 0.59 0.66 0.72 0.91 1.11 -29.35%

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