[BJMEDIA] QoQ TTM Result on 31-Jul-2008 [#1]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jul-2008 [#1]
Profit Trend
QoQ- -19.31%
YoY- 387.83%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
TTM Result
31/12/08 31/10/08 30/09/08 31/07/08 30/06/08 30/04/08 31/03/08 CAGR
Revenue 30,956 32,740 32,740 17,126 47,451 59,451 104,620 -80.13%
PBT 32,022 41,372 41,372 4,080 6,369 4,079 6,213 781.48%
Tax 42 39 39 -36 -146 -1,307 -2,296 -
NP 32,064 41,411 41,411 4,044 6,223 2,772 3,917 1528.86%
-
NP to SH 32,064 41,411 41,411 4,044 5,012 491 495 25265.20%
-
Tax Rate -0.13% -0.09% -0.09% 0.88% 2.29% 32.04% 36.95% -
Total Cost -1,108 -8,671 -8,671 13,082 41,228 56,679 100,703 -
-
Net Worth 200,025 0 204,623 0 167,337 164,230 164,230 29.91%
Dividend
31/12/08 31/10/08 30/09/08 31/07/08 30/06/08 30/04/08 31/03/08 CAGR
Div 32,562 - - - - - - -
Div Payout % 101.55% - - - - - - -
Equity
31/12/08 31/10/08 30/09/08 31/07/08 30/06/08 30/04/08 31/03/08 CAGR
Net Worth 200,025 0 204,623 0 167,337 164,230 164,230 29.91%
NOSH 232,587 232,526 232,526 232,413 232,413 234,615 234,615 -1.14%
Ratio Analysis
31/12/08 31/10/08 30/09/08 31/07/08 30/06/08 30/04/08 31/03/08 CAGR
NP Margin 103.58% 126.48% 126.48% 23.61% 13.11% 4.66% 3.74% -
ROE 16.03% 0.00% 20.24% 0.00% 3.00% 0.30% 0.30% -
Per Share
31/12/08 31/10/08 30/09/08 31/07/08 30/06/08 30/04/08 31/03/08 CAGR
RPS 13.31 14.08 14.08 7.37 20.42 25.34 44.59 -79.90%
EPS 13.79 17.81 17.81 1.74 2.16 0.21 0.21 25729.28%
DPS 14.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.00 0.88 0.00 0.72 0.70 0.70 31.41%
Adjusted Per Share Value based on latest NOSH - 232,413
31/12/08 31/10/08 30/09/08 31/07/08 30/06/08 30/04/08 31/03/08 CAGR
RPS 13.17 13.93 13.93 7.29 20.18 25.29 44.50 -80.13%
EPS 13.64 17.62 17.62 1.72 2.13 0.21 0.21 25357.04%
DPS 13.85 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8509 0.00 0.8704 0.00 0.7118 0.6986 0.6986 29.92%
Price Multiplier on Financial Quarter End Date
31/12/08 31/10/08 30/09/08 31/07/08 30/06/08 30/04/08 31/03/08 CAGR
Date 31/12/08 30/10/08 09/09/08 30/06/08 30/06/08 28/04/08 31/03/08 -
Price 1.05 0.70 1.04 1.05 1.05 1.09 1.13 -
P/RPS 7.89 4.97 7.39 14.25 5.14 4.30 2.53 352.49%
P/EPS 7.62 3.93 5.84 60.34 48.69 520.84 535.59 -99.64%
EY 13.13 25.44 17.12 1.66 2.05 0.19 0.19 27539.67%
DY 13.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.00 1.18 0.00 1.46 1.56 1.61 -30.79%
Price Multiplier on Announcement Date
31/12/08 31/10/08 30/09/08 31/07/08 30/06/08 30/04/08 31/03/08 CAGR
Date - - - - - - 29/05/08 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 1.02 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 2.29 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 483.45 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.21 -
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 1.46 -

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