[BJMEDIA] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
30-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 21.29%
YoY- -130.25%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Quarter Result
31/01/10 31/01/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 14,113 0 15,614 29,126 23,736 15,711 16,643 -3.04%
PBT 1,567 0 37,292 1,790 2,821 -93,018 161 53.13%
Tax -9 0 75 -1,197 -502 -581 -874 -57.55%
NP 1,558 0 37,367 593 2,319 -93,599 -713 -
-
NP to SH 1,558 0 37,367 -477 1,577 -93,974 -713 -
-
Tax Rate 0.57% - -0.20% 66.87% 17.80% - 542.86% -
Total Cost 12,555 0 -21,753 28,533 21,417 109,310 17,356 -5.88%
-
Net Worth 167,426 0 204,623 133,559 137,460 22,780 25,863 41.87%
Dividend
31/01/10 31/01/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/01/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 167,426 0 204,623 133,559 137,460 22,780 25,863 41.87%
NOSH 232,537 232,587 232,526 190,800 84,331 84,372 69,901 25.24%
Ratio Analysis
31/01/10 31/01/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 11.04% 0.00% 239.32% 2.04% 9.77% -595.75% -4.28% -
ROE 0.93% 0.00% 18.26% -0.36% 1.15% -412.52% -2.76% -
Per Share
31/01/10 31/01/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 6.07 0.00 6.71 15.27 28.15 18.62 23.81 -22.58%
EPS 0.67 0.00 16.07 -0.25 1.87 -111.38 -1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.00 0.88 0.70 1.63 0.27 0.37 13.27%
Adjusted Per Share Value based on latest NOSH - 190,800
31/01/10 31/01/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 6.00 0.00 6.64 12.39 10.10 6.68 7.08 -3.05%
EPS 0.66 0.00 15.90 -0.20 0.67 -39.97 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7122 0.00 0.8704 0.5681 0.5847 0.0969 0.11 41.87%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/01/10 30/01/09 09/09/08 - - - - -
Price 1.13 0.98 1.04 0.00 0.00 0.00 0.00 -
P/RPS 18.62 0.00 15.49 0.00 0.00 0.00 0.00 -
P/EPS 168.66 0.00 6.47 0.00 0.00 0.00 0.00 -
EY 0.59 0.00 15.45 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 1.57 0.00 1.18 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/10 31/01/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/03/10 - 11/11/08 30/10/07 27/10/06 30/11/05 25/11/04 -
Price 0.80 0.00 0.90 0.00 0.00 0.00 0.00 -
P/RPS 13.18 0.00 13.40 0.00 0.00 0.00 0.00 -
P/EPS 119.40 0.00 5.60 0.00 0.00 0.00 0.00 -
EY 0.84 0.00 17.86 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 1.11 0.00 1.02 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