[BJMEDIA] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 924.01%
YoY- 1118.22%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
TTM Result
31/01/09 31/12/08 31/10/08 30/09/08 31/07/08 30/06/08 30/04/08 CAGR
Revenue 30,956 30,956 32,740 32,740 17,126 47,451 59,451 -57.81%
PBT 32,022 32,022 41,372 41,372 4,080 6,369 4,079 1425.68%
Tax 42 42 39 39 -36 -146 -1,307 -
NP 32,064 32,064 41,411 41,411 4,044 6,223 2,772 2447.27%
-
NP to SH 32,064 32,064 41,411 41,411 4,044 5,012 491 25029.70%
-
Tax Rate -0.13% -0.13% -0.09% -0.09% 0.88% 2.29% 32.04% -
Total Cost -1,108 -1,108 -8,671 -8,671 13,082 41,228 56,679 -
-
Net Worth 0 200,025 0 204,623 0 167,337 164,230 -
Dividend
31/01/09 31/12/08 31/10/08 30/09/08 31/07/08 30/06/08 30/04/08 CAGR
Div 32,562 32,562 - - - - - -
Div Payout % 101.55% 101.55% - - - - - -
Equity
31/01/09 31/12/08 31/10/08 30/09/08 31/07/08 30/06/08 30/04/08 CAGR
Net Worth 0 200,025 0 204,623 0 167,337 164,230 -
NOSH 232,587 232,587 232,526 232,526 232,413 232,413 234,615 -1.14%
Ratio Analysis
31/01/09 31/12/08 31/10/08 30/09/08 31/07/08 30/06/08 30/04/08 CAGR
NP Margin 103.58% 103.58% 126.48% 126.48% 23.61% 13.11% 4.66% -
ROE 0.00% 16.03% 0.00% 20.24% 0.00% 3.00% 0.30% -
Per Share
31/01/09 31/12/08 31/10/08 30/09/08 31/07/08 30/06/08 30/04/08 CAGR
RPS 13.31 13.31 14.08 14.08 7.37 20.42 25.34 -57.32%
EPS 13.79 13.79 17.81 17.81 1.74 2.16 0.21 25214.70%
DPS 14.00 14.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.86 0.00 0.88 0.00 0.72 0.70 -
Adjusted Per Share Value based on latest NOSH - 232,526
31/01/09 31/12/08 31/10/08 30/09/08 31/07/08 30/06/08 30/04/08 CAGR
RPS 13.17 13.17 13.93 13.93 7.29 20.18 25.29 -57.80%
EPS 13.64 13.64 17.62 17.62 1.72 2.13 0.21 24851.19%
DPS 13.85 13.85 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.8509 0.00 0.8704 0.00 0.7118 0.6986 -
Price Multiplier on Financial Quarter End Date
31/01/09 31/12/08 31/10/08 30/09/08 31/07/08 30/06/08 30/04/08 CAGR
Date 30/01/09 31/12/08 30/10/08 09/09/08 30/06/08 30/06/08 28/04/08 -
Price 0.98 1.05 0.70 1.04 1.05 1.05 1.09 -
P/RPS 7.36 7.89 4.97 7.39 14.25 5.14 4.30 103.55%
P/EPS 7.11 7.62 3.93 5.84 60.34 48.69 520.84 -99.65%
EY 14.07 13.13 25.44 17.12 1.66 2.05 0.19 29575.60%
DY 14.29 13.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.22 0.00 1.18 0.00 1.46 1.56 -
Price Multiplier on Announcement Date
31/01/09 31/12/08 31/10/08 30/09/08 31/07/08 30/06/08 30/04/08 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 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 0.00 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