[BJMEDIA] QoQ TTM Result on 31-Jan-2010 [#3]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
24-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- 794.28%
YoY- -77.68%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
TTM Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 53,753 50,790 47,232 39,236 35,882 20,565 26,101 61.65%
PBT 1,691 -79 -4,640 6,388 -1,810 -7,769 -11,901 -
Tax -18 -13 -13 770 779 -7 -33 -33.16%
NP 1,673 -92 -4,653 7,158 -1,031 -7,776 -11,934 -
-
NP to SH 1,673 -92 -4,653 7,158 -1,031 -7,776 -11,934 -
-
Tax Rate 1.06% - - -12.05% - - - -
Total Cost 52,080 50,882 51,885 32,078 36,913 28,341 38,035 23.23%
-
Net Worth 177,520 176,609 163,008 167,426 180,339 165,908 167,191 4.06%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - - - - - - 32,562 -
Div Payout % - - - - - - 0.00% -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 177,520 176,609 163,008 167,426 180,339 165,908 167,191 4.06%
NOSH 233,580 232,380 232,869 232,537 253,999 233,673 232,210 0.39%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 3.11% -0.18% -9.85% 18.24% -2.87% -37.81% -45.72% -
ROE 0.94% -0.05% -2.85% 4.28% -0.57% -4.69% -7.14% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 23.01 21.86 20.28 16.87 14.13 8.80 11.24 61.01%
EPS 0.72 -0.04 -2.00 3.08 -0.41 -3.33 -5.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 14.00 -
NAPS 0.76 0.76 0.70 0.72 0.71 0.71 0.72 3.66%
Adjusted Per Share Value based on latest NOSH - 232,537
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 22.87 21.60 20.09 16.69 15.26 8.75 11.10 61.70%
EPS 0.71 -0.04 -1.98 3.04 -0.44 -3.31 -5.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 13.85 -
NAPS 0.7551 0.7513 0.6934 0.7122 0.7671 0.7057 0.7112 4.06%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 0.51 0.60 0.92 1.13 1.22 1.30 0.75 -
P/RPS 2.22 2.75 4.54 6.70 8.64 14.77 6.67 -51.87%
P/EPS 71.20 -1,515.53 -46.04 36.71 -300.56 -39.07 -14.59 -
EY 1.40 -0.07 -2.17 2.72 -0.33 -2.56 -6.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 18.67 -
P/NAPS 0.67 0.79 1.31 1.57 1.72 1.83 1.04 -25.34%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 09/12/10 22/09/10 24/06/10 24/03/10 03/12/09 - - -
Price 0.50 0.55 0.64 0.80 1.15 0.00 0.00 -
P/RPS 2.17 2.52 3.16 4.74 8.14 0.00 0.00 -
P/EPS 69.81 -1,389.23 -32.03 25.99 -283.32 0.00 0.00 -
EY 1.43 -0.07 -3.12 3.85 -0.35 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.72 0.91 1.11 1.62 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