[BJMEDIA] QoQ TTM Result on 30-Apr-2011 [#4]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
23-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
30-Apr-2011 [#4]
Profit Trend
QoQ- 307.49%
YoY- 351.43%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
TTM Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 52,119 54,990 55,893 55,667 55,206 53,753 50,790 1.73%
PBT 2,972 4,785 6,403 9,171 2,896 1,691 -79 -
Tax 2,543 2,532 2,525 2,528 -25 -18 -13 -
NP 5,515 7,317 8,928 11,699 2,871 1,673 -92 -
-
NP to SH 5,515 7,317 8,928 11,699 2,871 1,673 -92 -
-
Tax Rate -85.57% -52.92% -39.43% -27.57% 0.86% 1.06% - -
Total Cost 46,604 47,673 46,965 43,968 52,335 52,080 50,882 -5.67%
-
Net Worth 176,839 182,649 195,888 186,410 182,176 177,520 176,609 0.08%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 176,839 182,649 195,888 186,410 182,176 177,520 176,609 0.08%
NOSH 232,682 234,166 238,888 233,012 233,559 233,580 232,380 0.08%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 10.58% 13.31% 15.97% 21.02% 5.20% 3.11% -0.18% -
ROE 3.12% 4.01% 4.56% 6.28% 1.58% 0.94% -0.05% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 22.40 23.48 23.40 23.89 23.64 23.01 21.86 1.63%
EPS 2.37 3.12 3.74 5.02 1.23 0.72 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.78 0.82 0.80 0.78 0.76 0.76 0.00%
Adjusted Per Share Value based on latest NOSH - 233,012
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 22.17 23.39 23.78 23.68 23.48 22.87 21.60 1.74%
EPS 2.35 3.11 3.80 4.98 1.22 0.71 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7522 0.777 0.8333 0.7929 0.7749 0.7551 0.7513 0.07%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.49 0.44 0.67 0.56 0.50 0.51 0.60 -
P/RPS 2.19 1.87 2.86 2.34 2.12 2.22 2.75 -14.04%
P/EPS 20.67 14.08 17.93 11.15 40.68 71.20 -1,515.53 -
EY 4.84 7.10 5.58 8.97 2.46 1.40 -0.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.56 0.82 0.70 0.64 0.67 0.79 -13.06%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 09/03/12 08/12/11 12/09/11 23/06/11 16/03/11 09/12/10 22/09/10 -
Price 0.45 0.43 0.54 0.67 0.46 0.50 0.55 -
P/RPS 2.01 1.83 2.31 2.80 1.95 2.17 2.52 -13.95%
P/EPS 18.99 13.76 14.45 13.34 37.42 69.81 -1,389.23 -
EY 5.27 7.27 6.92 7.49 2.67 1.43 -0.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.55 0.66 0.84 0.59 0.66 0.72 -12.40%

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