[BJMEDIA] QoQ Cumulative Quarter Result on 31-Oct-2008 [#2]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Oct-2008 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/01/09 31/12/08 31/10/08 30/09/08 31/07/08 30/06/08 CAGR
Revenue 78,831 0 68,072 0 52,730 0 37,116 172.76%
PBT 30,592 0 37,223 0 42,493 0 5,201 959.47%
Tax -260 0 -260 0 -227 0 -302 -18.08%
NP 30,332 0 36,963 0 42,266 0 4,899 1034.38%
-
NP to SH 30,087 0 36,718 0 42,021 0 4,654 1101.57%
-
Tax Rate 0.85% - 0.70% - 0.53% - 5.81% -
Total Cost 48,499 0 31,109 0 10,464 0 32,217 72.44%
-
Net Worth 160,433 0 199,984 0 204,640 0 167,544 -5.61%
Dividend
31/03/09 31/01/09 31/12/08 31/10/08 30/09/08 31/07/08 30/06/08 CAGR
Div 32,551 - 32,555 - - - - -
Div Payout % 108.19% - 88.66% - - - - -
Equity
31/03/09 31/01/09 31/12/08 31/10/08 30/09/08 31/07/08 30/06/08 CAGR
Net Worth 160,433 0 199,984 0 204,640 0 167,544 -5.61%
NOSH 232,511 232,539 232,539 232,545 232,545 232,700 232,700 -0.10%
Ratio Analysis
31/03/09 31/01/09 31/12/08 31/10/08 30/09/08 31/07/08 30/06/08 CAGR
NP Margin 38.48% 0.00% 54.30% 0.00% 80.16% 0.00% 13.20% -
ROE 18.75% 0.00% 18.36% 0.00% 20.53% 0.00% 2.78% -
Per Share
31/03/09 31/01/09 31/12/08 31/10/08 30/09/08 31/07/08 30/06/08 CAGR
RPS 33.90 0.00 29.27 0.00 22.68 0.00 15.95 173.01%
EPS 12.94 0.00 15.79 0.00 18.07 0.00 2.00 1102.87%
DPS 14.00 0.00 14.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.00 0.86 0.00 0.88 0.00 0.72 -5.51%
Adjusted Per Share Value based on latest NOSH - 232,526
31/03/09 31/01/09 31/12/08 31/10/08 30/09/08 31/07/08 30/06/08 CAGR
RPS 33.53 0.00 28.96 0.00 22.43 0.00 15.79 172.69%
EPS 12.80 0.00 15.62 0.00 17.87 0.00 1.98 1101.54%
DPS 13.85 0.00 13.85 0.00 0.00 0.00 0.00 -
NAPS 0.6824 0.00 0.8507 0.00 0.8705 0.00 0.7127 -5.62%
Price Multiplier on Financial Quarter End Date
31/03/09 31/01/09 31/12/08 31/10/08 30/09/08 31/07/08 30/06/08 CAGR
Date 31/03/09 30/01/09 31/12/08 30/10/08 09/09/08 30/06/08 30/06/08 -
Price 0.69 0.98 1.05 0.70 1.04 1.05 1.05 -
P/RPS 2.04 0.00 3.59 0.00 4.59 0.00 6.58 -78.98%
P/EPS 5.33 0.00 6.65 0.00 5.76 0.00 52.50 -95.25%
EY 18.75 0.00 15.04 0.00 17.38 0.00 1.90 2010.83%
DY 20.29 0.00 13.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.00 1.22 0.00 1.18 0.00 1.46 -39.59%
Price Multiplier on Announcement Date
31/03/09 31/01/09 31/12/08 31/10/08 30/09/08 31/07/08 30/06/08 CAGR
Date 12/05/09 - 17/02/09 - 11/11/08 - 21/08/08 -
Price 0.73 0.00 0.98 0.00 0.90 0.00 1.12 -
P/RPS 2.15 0.00 3.35 0.00 3.97 0.00 7.02 -79.32%
P/EPS 5.64 0.00 6.21 0.00 4.98 0.00 56.00 -95.30%
EY 17.73 0.00 16.11 0.00 20.08 0.00 1.79 2021.27%
DY 19.18 0.00 14.29 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.00 1.14 0.00 1.02 0.00 1.56 -40.23%

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