[BJMEDIA] YoY Cumulative Quarter Result on 31-Jul-2009 [#1]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
15-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- -103.12%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Cumulative Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/03/07 31/03/06 CAGR
Revenue 13,320 13,590 13,364 9,806 0 21,018 13,999 -0.78%
PBT 1,282 655 3,423 -1,138 0 20 -2,667 -
Tax -4 -10 -7 -7 0 -539 -242 -47.64%
NP 1,278 645 3,416 -1,145 0 -519 -2,909 -
-
NP to SH 1,278 645 3,416 -1,145 0 -983 -3,022 -
-
Tax Rate 0.31% 1.53% 0.20% - - 2,695.00% - -
Total Cost 12,042 12,945 9,948 10,951 0 21,537 16,908 -5.21%
-
Net Worth 134,899 195,888 176,609 165,908 0 162,703 135,905 -0.11%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/03/07 31/03/06 CAGR
Net Worth 134,899 195,888 176,609 165,908 0 162,703 135,905 -0.11%
NOSH 236,666 238,888 232,380 233,673 232,700 112,988 84,413 17.65%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/03/07 31/03/06 CAGR
NP Margin 9.59% 4.75% 25.56% -11.68% 0.00% -2.47% -20.78% -
ROE 0.95% 0.33% 1.93% -0.69% 0.00% -0.60% -2.22% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/03/07 31/03/06 CAGR
RPS 5.63 5.69 5.75 4.20 0.00 18.60 16.58 -15.66%
EPS 0.54 0.27 1.47 -0.49 0.00 -0.87 -3.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.82 0.76 0.71 0.00 1.44 1.61 -15.10%
Adjusted Per Share Value based on latest NOSH - 233,673
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/03/07 31/03/06 CAGR
RPS 5.67 5.78 5.68 4.17 0.00 8.94 5.95 -0.75%
EPS 0.54 0.27 1.45 -0.49 0.00 -0.42 -1.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5738 0.8333 0.7513 0.7057 0.00 0.6921 0.5781 -0.11%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/03/07 31/03/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 30/06/08 - - -
Price 0.44 0.67 0.60 1.30 1.05 0.00 0.00 -
P/RPS 7.82 11.78 10.43 30.98 0.00 0.00 0.00 -
P/EPS 81.48 248.15 40.82 -265.31 0.00 0.00 0.00 -
EY 1.23 0.40 2.45 -0.38 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.82 0.79 1.83 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/03/07 31/03/06 CAGR
Date 14/09/12 12/09/11 22/09/10 15/09/09 - 08/05/07 25/05/06 -
Price 0.46 0.54 0.55 1.29 0.00 0.00 0.00 -
P/RPS 8.17 9.49 9.56 30.74 0.00 0.00 0.00 -
P/EPS 85.19 200.00 37.41 -263.27 0.00 0.00 0.00 -
EY 1.17 0.50 2.67 -0.38 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.66 0.72 1.82 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