[BJMEDIA] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
30-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 13.32%
YoY- -43.17%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/10 31/01/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 47,006 0 70,306 100,430 78,072 62,002 62,138 -5.09%
PBT 750 0 56,657 3,764 1,380 -125,257 -393 -
Tax -30 0 -302 -3,278 -1,356 -2,488 -2,480 -56.25%
NP 720 0 56,354 485 24 -127,745 -2,873 -
-
NP to SH 720 0 56,028 -2,754 -1,924 -129,369 -2,873 -
-
Tax Rate 4.00% - 0.53% 87.09% 98.26% - - -
Total Cost 46,286 0 13,952 99,945 78,048 189,747 65,011 -6.16%
-
Net Worth 169,043 0 204,640 99,054 137,549 22,038 25,887 42.10%
Dividend
31/01/10 31/01/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/01/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 169,043 0 204,640 99,054 137,549 22,038 25,887 42.10%
NOSH 234,782 232,539 232,545 141,506 84,385 81,624 69,967 25.44%
Ratio Analysis
31/01/10 31/01/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 1.53% 0.00% 80.16% 0.48% 0.03% -206.03% -4.62% -
ROE 0.43% 0.00% 27.38% -2.78% -1.40% -587.01% -11.10% -
Per Share
31/01/10 31/01/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 20.02 0.00 30.23 70.97 92.52 75.96 88.81 -24.34%
EPS 0.31 0.00 24.09 -1.95 -2.28 -158.49 -4.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.00 0.88 0.70 1.63 0.27 0.37 13.27%
Adjusted Per Share Value based on latest NOSH - 190,800
31/01/10 31/01/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 20.00 0.00 29.91 42.72 33.21 26.37 26.43 -5.08%
EPS 0.31 0.00 23.83 -1.17 -0.82 -55.03 -1.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7191 0.00 0.8705 0.4214 0.5851 0.0937 0.1101 42.11%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/01/10 30/01/09 09/09/08 - - - - -
Price 1.13 0.98 1.04 0.00 0.00 0.00 0.00 -
P/RPS 5.64 0.00 3.44 0.00 0.00 0.00 0.00 -
P/EPS 368.48 0.00 4.32 0.00 0.00 0.00 0.00 -
EY 0.27 0.00 23.17 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 1.57 0.00 1.18 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/10 31/01/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/03/10 - 11/11/08 30/10/07 27/10/06 30/11/05 25/11/04 -
Price 0.80 0.00 0.90 0.00 0.00 0.00 0.00 -
P/RPS 4.00 0.00 2.98 0.00 0.00 0.00 0.00 -
P/EPS 260.87 0.00 3.74 0.00 0.00 0.00 0.00 -
EY 0.38 0.00 26.77 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 1.11 0.00 1.02 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