[BJMEDIA] QoQ TTM 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- -43.27%
YoY- 98.0%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 104,620 105,648 99,106 93,716 89,356 82,337 75,751 23.99%
PBT 6,213 5,112 1,473 2,504 2,372 -315 -2,320 -
Tax -2,296 -2,569 858 1,553 2,003 2,300 -1,162 57.39%
NP 3,917 2,543 2,331 4,057 4,375 1,985 -3,482 -
-
NP to SH 495 -1,098 -4,067 -2,013 -1,405 -3,444 -4,973 -
-
Tax Rate 36.95% 50.25% -58.25% -62.02% -84.44% - - -
Total Cost 100,703 103,105 96,775 89,659 84,981 80,352 79,233 17.31%
-
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 3.74% 2.41% 2.35% 4.33% 4.90% 2.41% -4.60% -
ROE 0.30% -0.68% -3.05% -1.23% -0.86% -2.78% -3.62% -
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 44.59 45.84 51.94 80.42 79.08 96.29 89.83 -37.28%
EPS 0.21 -0.48 -2.13 -1.73 -1.24 -4.03 -5.90 -
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 44.50 44.94 42.16 39.86 38.01 35.02 32.22 23.99%
EPS 0.21 -0.47 -1.73 -0.86 -0.60 -1.47 -2.12 -
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 2.53 2.79 0.00 0.00 0.00 0.00 0.00 -
P/EPS 535.59 -268.68 0.00 0.00 0.00 0.00 0.00 -
EY 0.19 -0.37 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 1.61 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 2.29 2.90 0.00 0.00 0.00 0.00 0.00 -
P/EPS 483.45 -279.17 0.00 0.00 0.00 0.00 0.00 -
EY 0.21 -0.36 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 1.46 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