[BJMEDIA] QoQ Quarter Result on 31-Jan-2011 [#3]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
16-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jan-2011 [#3]
Profit Trend
QoQ- 45.67%
YoY- 76.89%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Quarter Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 13,396 13,590 12,438 15,566 14,299 13,364 11,977 7.72%
PBT 286 655 1,072 2,772 1,904 3,423 -5,203 -
Tax -5 -10 2,563 -16 -12 -7 10 -
NP 281 645 3,635 2,756 1,892 3,416 -5,193 -
-
NP to SH 281 645 3,635 2,756 1,892 3,416 -5,193 -
-
Tax Rate 1.75% 1.53% -239.09% 0.58% 0.63% 0.20% - -
Total Cost 13,115 12,945 8,803 12,810 12,407 9,948 17,170 -16.39%
-
Net Worth 182,649 195,888 186,410 182,176 177,520 176,609 163,008 7.85%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 182,649 195,888 186,410 182,176 177,520 176,609 163,008 7.85%
NOSH 234,166 238,888 233,012 233,559 233,580 232,380 232,869 0.36%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 2.10% 4.75% 29.22% 17.71% 13.23% 25.56% -43.36% -
ROE 0.15% 0.33% 1.95% 1.51% 1.07% 1.93% -3.19% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 5.72 5.69 5.34 6.66 6.12 5.75 5.14 7.36%
EPS 0.12 0.27 1.56 1.18 0.81 1.47 -2.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.82 0.80 0.78 0.76 0.76 0.70 7.45%
Adjusted Per Share Value based on latest NOSH - 233,559
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 5.70 5.78 5.29 6.62 6.08 5.68 5.09 7.81%
EPS 0.12 0.27 1.55 1.17 0.80 1.45 -2.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.777 0.8333 0.7929 0.7749 0.7551 0.7513 0.6934 7.86%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 0.44 0.67 0.56 0.50 0.51 0.60 0.92 -
P/RPS 7.69 11.78 10.49 7.50 8.33 10.43 17.89 -42.95%
P/EPS 366.67 248.15 35.90 42.37 62.96 40.82 -41.26 -
EY 0.27 0.40 2.79 2.36 1.59 2.45 -2.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.82 0.70 0.64 0.67 0.79 1.31 -43.16%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 08/12/11 12/09/11 23/06/11 16/03/11 09/12/10 22/09/10 24/06/10 -
Price 0.43 0.54 0.67 0.46 0.50 0.55 0.64 -
P/RPS 7.52 9.49 12.55 6.90 8.17 9.56 12.44 -28.44%
P/EPS 358.33 200.00 42.95 38.98 61.73 37.41 -28.70 -
EY 0.28 0.50 2.33 2.57 1.62 2.67 -3.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.66 0.84 0.59 0.66 0.72 0.91 -28.44%

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