[BJMEDIA] QoQ Cumulative Quarter Result on 31-Oct-2009 [#2]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
03-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 11.09%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Cumulative Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/03/09 CAGR
Revenue 13,364 47,232 35,255 21,142 9,806 82,812 78,831 -73.55%
PBT 3,423 -4,640 563 -1,004 -1,138 36,417 30,592 -80.63%
Tax -7 -13 -23 -14 -7 533 -260 -93.34%
NP 3,416 -4,653 540 -1,018 -1,145 36,950 30,332 -80.53%
-
NP to SH 3,416 -4,653 540 -1,018 -1,145 36,705 30,087 -80.41%
-
Tax Rate 0.20% - 4.09% - - -1.46% 0.85% -
Total Cost 9,948 51,885 34,715 22,160 10,951 45,862 48,499 -69.49%
-
Net Worth 176,609 162,854 169,043 164,268 165,908 167,475 160,433 7.46%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/03/09 CAGR
Div - - - - - 32,564 32,551 -
Div Payout % - - - - - 88.72% 108.19% -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/03/09 CAGR
Net Worth 176,609 162,854 169,043 164,268 165,908 167,475 160,433 7.46%
NOSH 232,380 232,650 234,782 231,363 233,673 232,604 232,511 -0.04%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/03/09 CAGR
NP Margin 25.56% -9.85% 1.53% -4.82% -11.68% 44.62% 38.48% -
ROE 1.93% -2.86% 0.32% -0.62% -0.69% 21.92% 18.75% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/03/09 CAGR
RPS 5.75 20.30 15.02 9.14 4.20 35.60 33.90 -73.54%
EPS 1.47 -2.00 0.23 -0.44 -0.49 15.78 12.94 -80.41%
DPS 0.00 0.00 0.00 0.00 0.00 14.00 14.00 -
NAPS 0.76 0.70 0.72 0.71 0.71 0.72 0.69 7.51%
Adjusted Per Share Value based on latest NOSH - 253,999
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/03/09 CAGR
RPS 5.68 20.09 15.00 8.99 4.17 35.23 33.53 -73.57%
EPS 1.45 -1.98 0.23 -0.43 -0.49 15.61 12.80 -80.45%
DPS 0.00 0.00 0.00 0.00 0.00 13.85 13.85 -
NAPS 0.7513 0.6927 0.7191 0.6988 0.7057 0.7124 0.6824 7.47%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/03/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 31/03/09 -
Price 0.60 0.92 1.13 1.22 1.30 0.75 0.69 -
P/RPS 10.43 4.53 7.53 13.35 30.98 0.00 2.04 239.72%
P/EPS 40.82 -46.00 491.30 -277.27 -265.31 0.00 5.33 359.89%
EY 2.45 -2.17 0.20 -0.36 -0.38 0.00 18.75 -78.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 20.29 -
P/NAPS 0.79 1.31 1.57 1.72 1.83 1.04 1.00 -16.19%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/03/09 CAGR
Date 22/09/10 24/06/10 24/03/10 03/12/09 15/09/09 24/06/09 12/05/09 -
Price 0.55 0.64 0.80 1.15 1.29 1.37 0.73 -
P/RPS 9.56 3.15 5.33 12.58 30.74 0.00 2.15 205.97%
P/EPS 37.41 -32.00 347.83 -261.36 -263.27 0.00 5.64 312.91%
EY 2.67 -3.13 0.29 -0.38 -0.38 0.00 17.73 -75.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 19.18 -
P/NAPS 0.72 0.91 1.11 1.62 1.82 1.90 1.06 -25.16%

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