[BJMEDIA] QoQ TTM Result on 31-Oct-2010 [#2]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
09-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Oct-2010 [#2]
Profit Trend
QoQ- 1918.48%
YoY- 262.27%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
TTM Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 55,893 55,667 55,206 53,753 50,790 47,232 39,236 26.68%
PBT 6,403 9,171 2,896 1,691 -79 -4,640 6,388 0.15%
Tax 2,525 2,528 -25 -18 -13 -13 770 121.20%
NP 8,928 11,699 2,871 1,673 -92 -4,653 7,158 15.91%
-
NP to SH 8,928 11,699 2,871 1,673 -92 -4,653 7,158 15.91%
-
Tax Rate -39.43% -27.57% 0.86% 1.06% - - -12.05% -
Total Cost 46,965 43,968 52,335 52,080 50,882 51,885 32,078 29.02%
-
Net Worth 195,888 186,410 182,176 177,520 176,609 163,008 167,426 11.06%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 195,888 186,410 182,176 177,520 176,609 163,008 167,426 11.06%
NOSH 238,888 233,012 233,559 233,580 232,380 232,869 232,537 1.81%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 15.97% 21.02% 5.20% 3.11% -0.18% -9.85% 18.24% -
ROE 4.56% 6.28% 1.58% 0.94% -0.05% -2.85% 4.28% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 23.40 23.89 23.64 23.01 21.86 20.28 16.87 24.44%
EPS 3.74 5.02 1.23 0.72 -0.04 -2.00 3.08 13.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.80 0.78 0.76 0.76 0.70 0.72 9.08%
Adjusted Per Share Value based on latest NOSH - 233,580
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 23.78 23.68 23.48 22.87 21.60 20.09 16.69 26.70%
EPS 3.80 4.98 1.22 0.71 -0.04 -1.98 3.04 16.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8333 0.7929 0.7749 0.7551 0.7513 0.6934 0.7122 11.06%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.67 0.56 0.50 0.51 0.60 0.92 1.13 -
P/RPS 2.86 2.34 2.12 2.22 2.75 4.54 6.70 -43.39%
P/EPS 17.93 11.15 40.68 71.20 -1,515.53 -46.04 36.71 -38.06%
EY 5.58 8.97 2.46 1.40 -0.07 -2.17 2.72 61.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.70 0.64 0.67 0.79 1.31 1.57 -35.22%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 12/09/11 23/06/11 16/03/11 09/12/10 22/09/10 24/06/10 24/03/10 -
Price 0.54 0.67 0.46 0.50 0.55 0.64 0.80 -
P/RPS 2.31 2.80 1.95 2.17 2.52 3.16 4.74 -38.15%
P/EPS 14.45 13.34 37.42 69.81 -1,389.23 -32.03 25.99 -32.45%
EY 6.92 7.49 2.67 1.43 -0.07 -3.12 3.85 47.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.84 0.59 0.66 0.72 0.91 1.11 -29.35%

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