[BJMEDIA] QoQ TTM Result on 31-Mar-2008

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008
Profit Trend
QoQ- 145.08%
YoY- 135.23%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
TTM Result
31/07/08 30/06/08 30/04/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 17,126 47,451 59,451 104,620 105,648 99,106 93,716 -79.04%
PBT 4,080 6,369 4,079 6,213 5,112 1,473 2,504 56.65%
Tax -36 -146 -1,307 -2,296 -2,569 858 1,553 -
NP 4,044 6,223 2,772 3,917 2,543 2,331 4,057 -0.29%
-
NP to SH 4,044 5,012 491 495 -1,098 -4,067 -2,013 -
-
Tax Rate 0.88% 2.29% 32.04% 36.95% 50.25% -58.25% -62.02% -
Total Cost 13,082 41,228 56,679 100,703 103,105 96,775 89,659 -82.96%
-
Net Worth 0 167,337 164,230 164,230 161,333 133,559 163,153 -
Dividend
31/07/08 30/06/08 30/04/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/08 30/06/08 30/04/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 0 167,337 164,230 164,230 161,333 133,559 163,153 -
NOSH 232,413 232,413 234,615 234,615 230,476 190,800 116,538 88.63%
Ratio Analysis
31/07/08 30/06/08 30/04/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 23.61% 13.11% 4.66% 3.74% 2.41% 2.35% 4.33% -
ROE 0.00% 3.00% 0.30% 0.30% -0.68% -3.05% -1.23% -
Per Share
31/07/08 30/06/08 30/04/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 7.37 20.42 25.34 44.59 45.84 51.94 80.42 -88.88%
EPS 1.74 2.16 0.21 0.21 -0.48 -2.13 -1.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.72 0.70 0.70 0.70 0.70 1.40 -
Adjusted Per Share Value based on latest NOSH - 234,615
31/07/08 30/06/08 30/04/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 7.29 20.18 25.29 44.50 44.94 42.16 39.86 -79.02%
EPS 1.72 2.13 0.21 0.21 -0.47 -1.73 -0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.7118 0.6986 0.6986 0.6863 0.5681 0.694 -
Price Multiplier on Financial Quarter End Date
31/07/08 30/06/08 30/04/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 30/06/08 30/06/08 28/04/08 31/03/08 31/12/07 - - -
Price 1.05 1.05 1.09 1.13 1.28 0.00 0.00 -
P/RPS 14.25 5.14 4.30 2.53 2.79 0.00 0.00 -
P/EPS 60.34 48.69 520.84 535.59 -268.68 0.00 0.00 -
EY 1.66 2.05 0.19 0.19 -0.37 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.46 1.56 1.61 1.83 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/08 30/06/08 30/04/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date - - - 29/05/08 26/02/08 30/10/07 16/08/07 -
Price 0.00 0.00 0.00 1.02 1.33 0.00 0.00 -
P/RPS 0.00 0.00 0.00 2.29 2.90 0.00 0.00 -
P/EPS 0.00 0.00 0.00 483.45 -279.17 0.00 0.00 -
EY 0.00 0.00 0.00 0.21 -0.36 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 1.46 1.90 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