[BJMEDIA] QoQ Cumulative Quarter Result on 30-Apr-2011 [#4]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
23-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
30-Apr-2011 [#4]
Profit Trend
QoQ- 45.08%
YoY- 351.43%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Cumulative Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 39,681 26,986 13,590 55,667 43,229 27,663 13,364 106.17%
PBT 1,900 941 655 9,171 8,099 5,327 3,423 -32.38%
Tax -20 -15 -10 2,528 -35 -19 -7 100.96%
NP 1,880 926 645 11,699 8,064 5,308 3,416 -32.76%
-
NP to SH 1,880 926 645 11,699 8,064 5,308 3,416 -32.76%
-
Tax Rate 1.05% 1.59% 1.53% -27.57% 0.43% 0.36% 0.20% -
Total Cost 37,801 26,060 12,945 43,968 35,165 22,355 9,948 142.91%
-
Net Worth 178,599 185,199 195,888 186,438 181,789 176,933 176,609 0.74%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 178,599 185,199 195,888 186,438 181,789 176,933 176,609 0.74%
NOSH 234,999 237,435 238,888 233,047 233,063 232,807 232,380 0.74%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 4.74% 3.43% 4.75% 21.02% 18.65% 19.19% 25.56% -
ROE 1.05% 0.50% 0.33% 6.28% 4.44% 3.00% 1.93% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 16.89 11.37 5.69 23.89 18.55 11.88 5.75 104.70%
EPS 0.80 0.39 0.27 5.02 3.46 2.28 1.47 -33.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.78 0.82 0.80 0.78 0.76 0.76 0.00%
Adjusted Per Share Value based on latest NOSH - 233,012
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 16.88 11.48 5.78 23.68 18.39 11.77 5.68 106.29%
EPS 0.80 0.39 0.27 4.98 3.43 2.26 1.45 -32.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7597 0.7878 0.8333 0.7931 0.7733 0.7526 0.7513 0.74%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.49 0.44 0.67 0.56 0.50 0.51 0.60 -
P/RPS 2.90 3.87 11.78 2.34 2.70 4.29 10.43 -57.30%
P/EPS 61.25 112.82 248.15 10.84 14.45 22.37 40.82 30.96%
EY 1.63 0.89 0.40 9.23 6.92 4.47 2.45 -23.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.56 0.82 0.70 0.64 0.67 0.79 -13.06%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 09/03/12 08/12/11 12/09/11 23/06/11 16/03/11 09/12/10 22/09/10 -
Price 0.45 0.43 0.54 0.67 0.46 0.50 0.55 -
P/RPS 2.67 3.78 9.49 2.80 2.48 4.21 9.56 -57.17%
P/EPS 56.25 110.26 200.00 12.97 13.29 21.93 37.41 31.14%
EY 1.78 0.91 0.50 7.71 7.52 4.56 2.67 -23.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.55 0.66 0.84 0.59 0.66 0.72 -12.40%

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