[BJMEDIA] YoY Annualized Quarter Result on 31-Oct-2008 [#2]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Oct-2008 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/11 31/10/10 31/10/09 31/10/08 30/06/08 30/06/07 30/06/06 CAGR
Revenue 53,972 55,326 42,284 0 74,232 92,394 69,636 -4.66%
PBT 1,882 10,654 -2,008 0 10,402 2,066 -3,572 -
Tax -30 -38 -28 0 -604 -2,524 -1,030 -48.42%
NP 1,852 10,616 -2,036 0 9,798 -458 -4,602 -
-
NP to SH 1,852 10,616 -2,036 0 9,308 -3,178 -6,040 -
-
Tax Rate 1.59% 0.36% - - 5.81% 122.17% - -
Total Cost 52,120 44,710 44,320 0 64,434 92,852 74,238 -6.40%
-
Net Worth 185,199 176,933 164,268 0 167,544 161,202 135,815 5.98%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/11 31/10/10 31/10/09 31/10/08 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 185,199 176,933 164,268 0 167,544 161,202 135,815 5.98%
NOSH 237,435 232,807 231,363 232,545 232,700 115,144 84,357 21.38%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 3.43% 19.19% -4.82% 0.00% 13.20% -0.50% -6.61% -
ROE 1.00% 6.00% -1.24% 0.00% 5.56% -1.97% -4.45% -
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 30/06/08 30/06/07 30/06/06 CAGR
RPS 22.73 23.76 18.28 0.00 31.90 80.24 82.55 -21.45%
EPS 0.78 4.56 -0.88 0.00 4.00 -2.76 -7.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.76 0.71 0.00 0.72 1.40 1.61 -12.69%
Adjusted Per Share Value based on latest NOSH - 232,526
31/10/11 31/10/10 31/10/09 31/10/08 30/06/08 30/06/07 30/06/06 CAGR
RPS 22.96 23.53 17.99 0.00 31.58 39.30 29.62 -4.65%
EPS 0.79 4.52 -0.87 0.00 3.96 -1.35 -2.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7878 0.7526 0.6988 0.00 0.7127 0.6857 0.5777 5.98%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 30/06/08 30/06/07 30/06/06 CAGR
Date 31/10/11 29/10/10 30/10/09 30/10/08 30/06/08 - - -
Price 0.44 0.51 1.22 0.70 1.05 0.00 0.00 -
P/RPS 1.94 2.15 6.68 0.00 3.29 0.00 0.00 -
P/EPS 56.41 11.18 -138.64 0.00 26.25 0.00 0.00 -
EY 1.77 8.94 -0.72 0.00 3.81 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.67 1.72 0.00 1.46 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 30/06/08 30/06/07 30/06/06 CAGR
Date 08/12/11 09/12/10 03/12/09 - 21/08/08 16/08/07 06/09/06 -
Price 0.43 0.50 1.15 0.00 1.12 0.00 0.00 -
P/RPS 1.89 2.10 6.29 0.00 3.51 0.00 0.00 -
P/EPS 55.13 10.96 -130.68 0.00 28.00 0.00 0.00 -
EY 1.81 9.12 -0.77 0.00 3.57 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.66 1.62 0.00 1.56 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