[BJMEDIA] YoY Annualized Quarter Result on 31-Jan-2009 [#3]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/12 31/01/11 31/01/10 31/01/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 52,908 57,638 47,006 0 70,306 100,430 78,072 -7.02%
PBT 2,533 10,798 750 0 56,657 3,764 1,380 12.04%
Tax -26 -46 -30 0 -302 -3,278 -1,356 -52.31%
NP 2,506 10,752 720 0 56,354 485 24 138.81%
-
NP to SH 2,506 10,752 720 0 56,028 -2,754 -1,924 -
-
Tax Rate 1.03% 0.43% 4.00% - 0.53% 87.09% 98.26% -
Total Cost 50,401 46,886 46,286 0 13,952 99,945 78,048 -7.86%
-
Net Worth 178,599 181,789 169,043 0 204,640 99,054 137,549 5.01%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 178,599 181,789 169,043 0 204,640 99,054 137,549 5.01%
NOSH 234,999 233,063 234,782 232,539 232,545 141,506 84,385 21.14%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.74% 18.65% 1.53% 0.00% 80.16% 0.48% 0.03% -
ROE 1.40% 5.91% 0.43% 0.00% 27.38% -2.78% -1.40% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 22.51 24.73 20.02 0.00 30.23 70.97 92.52 -23.25%
EPS 1.07 4.61 0.31 0.00 24.09 -1.95 -2.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.78 0.72 0.00 0.88 0.70 1.63 -13.31%
Adjusted Per Share Value based on latest NOSH - 232,587
31/01/12 31/01/11 31/01/10 31/01/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 22.51 24.52 20.00 0.00 29.91 42.72 33.21 -7.02%
EPS 1.07 4.57 0.31 0.00 23.83 -1.17 -0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7597 0.7733 0.7191 0.00 0.8705 0.4214 0.5851 5.01%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 30/09/08 30/09/07 30/09/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 09/09/08 - - -
Price 0.49 0.50 1.13 0.98 1.04 0.00 0.00 -
P/RPS 2.18 2.02 5.64 0.00 3.44 0.00 0.00 -
P/EPS 45.94 10.84 368.48 0.00 4.32 0.00 0.00 -
EY 2.18 9.23 0.27 0.00 23.17 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.64 1.57 0.00 1.18 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 30/09/08 30/09/07 30/09/06 CAGR
Date 09/03/12 16/03/11 24/03/10 - 11/11/08 30/10/07 27/10/06 -
Price 0.45 0.46 0.80 0.00 0.90 0.00 0.00 -
P/RPS 2.00 1.86 4.00 0.00 2.98 0.00 0.00 -
P/EPS 42.19 9.97 260.87 0.00 3.74 0.00 0.00 -
EY 2.37 10.03 0.38 0.00 26.77 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 1.11 0.00 1.02 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