[BJMEDIA] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -138.67%
YoY- 96.58%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Cumulative Result
30/04/11 30/04/10 30/04/09 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 55,667 47,232 82,812 82,337 63,699 64,558 13,715 21.04%
PBT 9,171 -4,640 36,417 -315 -97,298 1,232 -2,352 -
Tax 2,528 -13 533 -1,634 -2,011 -2,443 -204 -
NP 11,699 -4,653 36,950 -1,949 -99,309 -1,211 -2,556 -
-
NP to SH 11,699 -4,653 36,705 -3,444 -100,557 -1,211 -2,556 -
-
Tax Rate -27.57% - -1.46% - - 198.30% - -
Total Cost 43,968 51,885 45,862 84,286 163,008 65,769 16,271 14.51%
-
Net Worth 186,438 162,854 167,475 123,000 135,887 243,599 8,799 51.63%
Dividend
30/04/11 30/04/10 30/04/09 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - 32,564 - - - - -
Div Payout % - - 88.72% - - - - -
Equity
30/04/11 30/04/10 30/04/09 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 186,438 162,854 167,475 123,000 135,887 243,599 8,799 51.63%
NOSH 233,047 232,650 232,604 84,827 82,356 69,999 40,000 27.16%
Ratio Analysis
30/04/11 30/04/10 30/04/09 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 21.02% -9.85% 44.62% -2.37% -155.90% -1.88% -18.64% -
ROE 6.28% -2.86% 21.92% -2.80% -74.00% -0.50% -29.05% -
Per Share
30/04/11 30/04/10 30/04/09 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 23.89 20.30 35.60 97.06 77.35 92.23 34.29 -4.80%
EPS 5.02 -2.00 15.78 -4.06 -122.10 -1.74 -6.39 -
DPS 0.00 0.00 14.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.70 0.72 1.45 1.65 3.48 0.22 19.24%
Adjusted Per Share Value based on latest NOSH - 85,512
30/04/11 30/04/10 30/04/09 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 23.68 20.09 35.23 35.02 27.10 27.46 5.83 21.05%
EPS 4.98 -1.98 15.61 -1.47 -42.77 -0.52 -1.09 -
DPS 0.00 0.00 13.85 0.00 0.00 0.00 0.00 -
NAPS 0.7931 0.6927 0.7124 0.5232 0.578 1.0362 0.0374 51.65%
Price Multiplier on Financial Quarter End Date
30/04/11 30/04/10 30/04/09 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 29/04/11 30/04/10 30/04/09 - - - - -
Price 0.56 0.92 0.75 0.00 0.00 0.00 0.00 -
P/RPS 2.34 4.53 0.00 0.00 0.00 0.00 0.00 -
P/EPS 10.84 -46.00 0.00 0.00 0.00 0.00 0.00 -
EY 9.23 -2.17 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 0.70 1.31 1.04 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/11 30/04/10 30/04/09 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/06/11 24/06/10 24/06/09 28/02/07 24/02/06 28/02/05 26/02/04 -
Price 0.67 0.64 1.37 0.00 0.00 0.00 0.00 -
P/RPS 2.80 3.15 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.97 -32.00 0.00 0.00 0.00 0.00 0.00 -
EY 7.71 -3.13 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 0.84 0.91 1.90 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