[BJMEDIA] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
08-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -14.17%
YoY- 67.47%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 31/07/09 31/07/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 53,456 39,224 0 84,072 55,996 56,388 50,116 1.02%
PBT 13,692 -4,552 0 80 -10,668 -6,044 -4,892 -
Tax -28 -28 0 -2,156 -968 -3,048 328 -
NP 13,664 -4,580 0 -2,076 -11,636 -9,092 -4,564 -
-
NP to SH 13,664 -4,580 0 -3,932 -12,088 -9,092 -4,564 -
-
Tax Rate 0.20% - - 2,695.00% - - - -
Total Cost 39,792 43,804 0 86,148 67,632 65,480 54,680 -4.89%
-
Net Worth 176,609 165,908 0 162,703 135,905 22,119 28,699 33.20%
Dividend
31/07/10 31/07/09 31/07/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 31/07/09 31/07/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 176,609 165,908 0 162,703 135,905 22,119 28,699 33.20%
NOSH 232,380 233,673 232,700 112,988 84,413 76,275 70,000 20.84%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 25.56% -11.68% 0.00% -2.47% -20.78% -16.12% -9.11% -
ROE 7.74% -2.76% 0.00% -2.42% -8.89% -41.10% -15.90% -
Per Share
31/07/10 31/07/09 31/07/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 23.00 16.79 0.00 74.41 66.34 73.93 71.59 -16.40%
EPS 5.88 -1.96 0.00 -3.48 -14.32 -11.92 -6.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.71 0.00 1.44 1.61 0.29 0.41 10.22%
Adjusted Per Share Value based on latest NOSH - 112,988
31/07/10 31/07/09 31/07/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 22.74 16.69 0.00 35.76 23.82 23.99 21.32 1.02%
EPS 5.81 -1.95 0.00 -1.67 -5.14 -3.87 -1.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7513 0.7057 0.00 0.6921 0.5781 0.0941 0.1221 33.20%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 30/07/10 31/07/09 30/06/08 - - - - -
Price 0.60 1.30 1.05 0.00 0.00 0.00 0.00 -
P/RPS 2.61 7.74 0.00 0.00 0.00 0.00 0.00 -
P/EPS 10.20 -66.33 0.00 0.00 0.00 0.00 0.00 -
EY 9.80 -1.51 0.00 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 0.79 1.83 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 22/09/10 15/09/09 - 08/05/07 25/05/06 06/05/05 20/05/04 -
Price 0.55 1.29 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.39 7.69 0.00 0.00 0.00 0.00 0.00 -
P/EPS 9.35 -65.82 0.00 0.00 0.00 0.00 0.00 -
EY 10.69 -1.52 0.00 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 0.72 1.82 0.00 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