[BJMEDIA] QoQ TTM Result on 30-Apr-2008

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
30-Apr-2008
Profit Trend
QoQ- -0.81%
YoY- 144.72%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
TTM Result
30/09/08 31/07/08 30/06/08 30/04/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 32,740 17,126 47,451 59,451 104,620 105,648 99,106 -66.86%
PBT 41,372 4,080 6,369 4,079 6,213 5,112 1,473 2683.21%
Tax 39 -36 -146 -1,307 -2,296 -2,569 858 -95.41%
NP 41,411 4,044 6,223 2,772 3,917 2,543 2,331 1662.62%
-
NP to SH 41,411 4,044 5,012 491 495 -1,098 -4,067 -
-
Tax Rate -0.09% 0.88% 2.29% 32.04% 36.95% 50.25% -58.25% -
Total Cost -8,671 13,082 41,228 56,679 100,703 103,105 96,775 -
-
Net Worth 204,623 0 167,337 164,230 164,230 161,333 133,559 53.02%
Dividend
30/09/08 31/07/08 30/06/08 30/04/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 31/07/08 30/06/08 30/04/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 204,623 0 167,337 164,230 164,230 161,333 133,559 53.02%
NOSH 232,526 232,413 232,413 234,615 234,615 230,476 190,800 21.80%
Ratio Analysis
30/09/08 31/07/08 30/06/08 30/04/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 126.48% 23.61% 13.11% 4.66% 3.74% 2.41% 2.35% -
ROE 20.24% 0.00% 3.00% 0.30% 0.30% -0.68% -3.05% -
Per Share
30/09/08 31/07/08 30/06/08 30/04/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 14.08 7.37 20.42 25.34 44.59 45.84 51.94 -72.79%
EPS 17.81 1.74 2.16 0.21 0.21 -0.48 -2.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.00 0.72 0.70 0.70 0.70 0.70 25.63%
Adjusted Per Share Value based on latest NOSH - 234,615
30/09/08 31/07/08 30/06/08 30/04/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 13.93 7.29 20.18 25.29 44.50 44.94 42.16 -66.85%
EPS 17.62 1.72 2.13 0.21 0.21 -0.47 -1.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8704 0.00 0.7118 0.6986 0.6986 0.6863 0.5681 53.03%
Price Multiplier on Financial Quarter End Date
30/09/08 31/07/08 30/06/08 30/04/08 31/03/08 31/12/07 30/09/07 CAGR
Date 09/09/08 30/06/08 30/06/08 28/04/08 31/03/08 31/12/07 - -
Price 1.04 1.05 1.05 1.09 1.13 1.28 0.00 -
P/RPS 7.39 14.25 5.14 4.30 2.53 2.79 0.00 -
P/EPS 5.84 60.34 48.69 520.84 535.59 -268.68 0.00 -
EY 17.12 1.66 2.05 0.19 0.19 -0.37 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.00 1.46 1.56 1.61 1.83 0.00 -
Price Multiplier on Announcement Date
30/09/08 31/07/08 30/06/08 30/04/08 31/03/08 31/12/07 30/09/07 CAGR
Date - - - - 29/05/08 26/02/08 30/10/07 -
Price 0.00 0.00 0.00 0.00 1.02 1.33 0.00 -
P/RPS 0.00 0.00 0.00 0.00 2.29 2.90 0.00 -
P/EPS 0.00 0.00 0.00 0.00 483.45 -279.17 0.00 -
EY 0.00 0.00 0.00 0.00 0.21 -0.36 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 1.46 1.90 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