[BJMEDIA] QoQ TTM Result on 31-Jan-2009 [#3]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ-0.0%
YoY- -22.57%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
TTM Result
31/07/09 30/04/09 31/03/09 31/01/09 31/12/08 31/10/08 30/09/08 CAGR
Revenue 20,565 26,101 26,101 30,956 30,956 32,740 32,740 -42.78%
PBT -7,769 -11,901 -11,901 32,022 32,022 41,372 41,372 -
Tax -7 -33 -33 42 42 39 39 -
NP -7,776 -11,934 -11,934 32,064 32,064 41,411 41,411 -
-
NP to SH -7,776 -11,934 -11,934 32,064 32,064 41,411 41,411 -
-
Tax Rate - - - -0.13% -0.13% -0.09% -0.09% -
Total Cost 28,341 38,035 38,035 -1,108 -1,108 -8,671 -8,671 -
-
Net Worth 165,908 167,191 160,540 0 200,025 0 204,623 -22.26%
Dividend
31/07/09 30/04/09 31/03/09 31/01/09 31/12/08 31/10/08 30/09/08 CAGR
Div - 32,562 32,562 32,562 32,562 - - -
Div Payout % - 0.00% 0.00% 101.55% 101.55% - - -
Equity
31/07/09 30/04/09 31/03/09 31/01/09 31/12/08 31/10/08 30/09/08 CAGR
Net Worth 165,908 167,191 160,540 0 200,025 0 204,623 -22.26%
NOSH 233,673 232,210 232,666 232,587 232,587 232,526 232,526 0.59%
Ratio Analysis
31/07/09 30/04/09 31/03/09 31/01/09 31/12/08 31/10/08 30/09/08 CAGR
NP Margin -37.81% -45.72% -45.72% 103.58% 103.58% 126.48% 126.48% -
ROE -4.69% -7.14% -7.43% 0.00% 16.03% 0.00% 20.24% -
Per Share
31/07/09 30/04/09 31/03/09 31/01/09 31/12/08 31/10/08 30/09/08 CAGR
RPS 8.80 11.24 11.22 13.31 13.31 14.08 14.08 -43.12%
EPS -3.33 -5.14 -5.13 13.79 13.79 17.81 17.81 -
DPS 0.00 14.00 14.00 14.00 14.00 0.00 0.00 -
NAPS 0.71 0.72 0.69 0.00 0.86 0.00 0.88 -22.71%
Adjusted Per Share Value based on latest NOSH - 232,587
31/07/09 30/04/09 31/03/09 31/01/09 31/12/08 31/10/08 30/09/08 CAGR
RPS 8.75 11.10 11.10 13.17 13.17 13.93 13.93 -42.78%
EPS -3.31 -5.08 -5.08 13.64 13.64 17.62 17.62 -
DPS 0.00 13.85 13.85 13.85 13.85 0.00 0.00 -
NAPS 0.7057 0.7112 0.6829 0.00 0.8509 0.00 0.8704 -22.26%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/03/09 31/01/09 31/12/08 31/10/08 30/09/08 CAGR
Date 31/07/09 30/04/09 31/03/09 30/01/09 31/12/08 30/10/08 09/09/08 -
Price 1.30 0.75 0.69 0.98 1.05 0.70 1.04 -
P/RPS 14.77 6.67 6.15 7.36 7.89 4.97 7.39 129.65%
P/EPS -39.07 -14.59 -13.45 7.11 7.62 3.93 5.84 -
EY -2.56 -6.85 -7.43 14.07 13.13 25.44 17.12 -
DY 0.00 18.67 20.29 14.29 13.33 0.00 0.00 -
P/NAPS 1.83 1.04 1.00 0.00 1.22 0.00 1.18 69.35%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/03/09 31/01/09 31/12/08 31/10/08 30/09/08 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