[BJMEDIA] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 30.75%
YoY- 96.58%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 99,106 93,716 89,356 82,337 75,751 67,726 63,601 34.37%
PBT 1,473 2,504 2,372 -315 -2,320 -98,159 -98,454 -
Tax 858 1,553 2,003 2,300 -1,162 -1,241 -1,780 -
NP 2,331 4,057 4,375 1,985 -3,482 -99,400 -100,234 -
-
NP to SH -4,067 -2,013 -1,405 -3,444 -4,973 -100,524 -101,306 -88.25%
-
Tax Rate -58.25% -62.02% -84.44% - - - - -
Total Cost 96,775 89,659 84,981 80,352 79,233 167,126 163,835 -29.57%
-
Net Worth 133,559 163,153 162,703 123,993 137,460 84,413 135,905 -1.15%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 133,559 163,153 162,703 123,993 137,460 84,413 135,905 -1.15%
NOSH 190,800 116,538 112,988 85,512 84,331 84,413 84,413 72.14%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.35% 4.33% 4.90% 2.41% -4.60% -146.77% -157.60% -
ROE -3.05% -1.23% -0.86% -2.78% -3.62% -119.09% -74.54% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 51.94 80.42 79.08 96.29 89.83 80.23 75.34 -21.94%
EPS -2.13 -1.73 -1.24 -4.03 -5.90 -119.09 -120.01 -93.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 1.40 1.44 1.45 1.63 1.00 1.61 -42.57%
Adjusted Per Share Value based on latest NOSH - 85,512
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 42.16 39.86 38.01 35.02 32.22 28.81 27.05 34.39%
EPS -1.73 -0.86 -0.60 -1.47 -2.12 -42.76 -43.09 -88.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5681 0.694 0.6921 0.5274 0.5847 0.3591 0.5781 -1.15%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 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 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/10/07 16/08/07 08/05/07 28/02/07 27/10/06 06/09/06 25/05/06 -
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