[BJMEDIA] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 38.35%
YoY- -30400.0%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 19,990 30,325 29,126 25,179 21,018 23,783 23,736 -10.81%
PBT 1,121 2,289 1,790 1,013 20 -1,350 2,821 -45.91%
Tax -266 -110 -1,197 -723 -539 3,317 -502 -34.49%
NP 855 2,179 593 290 -519 1,967 2,319 -48.55%
-
NP to SH 610 968 -477 -606 -983 -2,001 1,577 -46.88%
-
Tax Rate 23.73% 4.81% 66.87% 71.37% 2,695.00% - 17.80% -
Total Cost 19,135 28,146 28,533 24,889 21,537 21,816 21,417 -7.22%
-
Net Worth 164,230 161,333 133,559 163,153 162,703 123,993 137,460 12.58%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 164,230 161,333 133,559 163,153 162,703 123,993 137,460 12.58%
NOSH 234,615 230,476 190,800 116,538 112,988 85,512 84,331 97.68%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 4.28% 7.19% 2.04% 1.15% -2.47% 8.27% 9.77% -
ROE 0.37% 0.60% -0.36% -0.37% -0.60% -1.61% 1.15% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 8.52 13.16 15.27 21.61 18.60 27.81 28.15 -54.88%
EPS 0.26 0.42 -0.25 -0.52 -0.87 -2.34 1.87 -73.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.70 0.70 1.40 1.44 1.45 1.63 -43.04%
Adjusted Per Share Value based on latest NOSH - 116,538
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 8.50 12.90 12.39 10.71 8.94 10.12 10.10 -10.85%
EPS 0.26 0.41 -0.20 -0.26 -0.42 -0.85 0.67 -46.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6986 0.6863 0.5681 0.694 0.6921 0.5274 0.5847 12.58%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 - - - - - -
Price 1.13 1.28 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 9.73 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 304.76 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.33 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.83 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 26/02/08 30/10/07 16/08/07 08/05/07 28/02/07 27/10/06 -
Price 1.02 1.33 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 10.11 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 316.67 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.32 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.90 0.00 0.00 0.00 0.00 0.00 -

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