[BJMEDIA] YoY Cumulative Quarter Result on 31-Oct-2009 [#2]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
03-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 11.09%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 30/06/08 30/06/07 CAGR
Revenue 23,597 26,986 27,663 21,142 0 37,116 46,197 -11.81%
PBT -25,015 941 5,327 -1,004 0 5,201 1,033 -
Tax -522 -15 -19 -14 0 -302 -1,262 -15.23%
NP -25,537 926 5,308 -1,018 0 4,899 -229 141.66%
-
NP to SH -25,537 926 5,308 -1,018 0 4,654 -1,589 68.16%
-
Tax Rate - 1.59% 0.36% - - 5.81% 122.17% -
Total Cost 49,134 26,060 22,355 22,160 0 32,217 46,426 1.06%
-
Net Worth 112,766 185,199 176,933 164,268 0 167,544 161,202 -6.46%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 30/06/08 30/06/07 CAGR
Net Worth 112,766 185,199 176,933 164,268 0 167,544 161,202 -6.46%
NOSH 234,931 237,435 232,807 231,363 232,545 232,700 115,144 14.27%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 30/06/08 30/06/07 CAGR
NP Margin -108.22% 3.43% 19.19% -4.82% 0.00% 13.20% -0.50% -
ROE -22.65% 0.50% 3.00% -0.62% 0.00% 2.78% -0.99% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 30/06/08 30/06/07 CAGR
RPS 10.04 11.37 11.88 9.14 0.00 15.95 40.12 -22.84%
EPS -10.87 0.39 2.28 -0.44 0.00 2.00 -1.38 47.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.78 0.76 0.71 0.00 0.72 1.40 -18.15%
Adjusted Per Share Value based on latest NOSH - 253,999
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 30/06/08 30/06/07 CAGR
RPS 10.04 11.48 11.77 8.99 0.00 15.79 19.65 -11.81%
EPS -10.86 0.39 2.26 -0.43 0.00 1.98 -0.68 67.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4797 0.7878 0.7526 0.6988 0.00 0.7127 0.6857 -6.46%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 30/06/08 30/06/07 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 30/10/08 30/06/08 - -
Price 0.41 0.44 0.51 1.22 0.70 1.05 0.00 -
P/RPS 4.08 3.87 4.29 13.35 0.00 6.58 0.00 -
P/EPS -3.77 112.82 22.37 -277.27 0.00 52.50 0.00 -
EY -26.51 0.89 4.47 -0.36 0.00 1.90 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.56 0.67 1.72 0.00 1.46 0.00 -
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 30/06/08 30/06/07 CAGR
Date 14/12/12 08/12/11 09/12/10 03/12/09 - 21/08/08 16/08/07 -
Price 0.49 0.43 0.50 1.15 0.00 1.12 0.00 -
P/RPS 4.88 3.78 4.21 12.58 0.00 7.02 0.00 -
P/EPS -4.51 110.26 21.93 -261.36 0.00 56.00 0.00 -
EY -22.18 0.91 4.56 -0.38 0.00 1.79 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.55 0.66 1.62 0.00 1.56 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