[BJMEDIA] YoY Quarter Result on 31-Jan-2010 [#3]

Announcement Date
24-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- 1126.77%
YoY--%
Quarter Report
View:
Show?
Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 30/09/08 30/09/07 CAGR
Revenue 14,410 12,695 15,566 14,113 0 15,614 29,126 -12.34%
PBT -6,190 959 2,772 1,567 0 37,292 1,790 -
Tax 154 -5 -16 -9 0 75 -1,197 -
NP -6,036 954 2,756 1,558 0 37,367 593 -
-
NP to SH -6,036 954 2,756 1,558 0 37,367 -477 60.81%
-
Tax Rate - 0.52% 0.58% 0.57% - -0.20% 66.87% -
Total Cost 20,446 11,741 12,810 12,555 0 -21,753 28,533 -6.04%
-
Net Worth 108,037 176,839 182,176 167,426 0 204,623 133,559 -3.89%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 30/09/08 30/09/07 CAGR
Net Worth 108,037 176,839 182,176 167,426 0 204,623 133,559 -3.89%
NOSH 234,863 232,682 233,559 232,537 232,587 232,526 190,800 3.96%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 30/09/08 30/09/07 CAGR
NP Margin -41.89% 7.51% 17.71% 11.04% 0.00% 239.32% 2.04% -
ROE -5.59% 0.54% 1.51% 0.93% 0.00% 18.26% -0.36% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 30/09/08 30/09/07 CAGR
RPS 6.14 5.46 6.66 6.07 0.00 6.71 15.27 -15.67%
EPS -2.57 0.41 1.18 0.67 0.00 16.07 -0.25 54.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.76 0.78 0.72 0.00 0.88 0.70 -7.55%
Adjusted Per Share Value based on latest NOSH - 232,537
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 30/09/08 30/09/07 CAGR
RPS 6.13 5.40 6.62 6.00 0.00 6.64 12.39 -12.34%
EPS -2.57 0.41 1.17 0.66 0.00 15.90 -0.20 61.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4596 0.7522 0.7749 0.7122 0.00 0.8704 0.5681 -3.88%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 30/09/08 30/09/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 09/09/08 - -
Price 0.505 0.49 0.50 1.13 0.98 1.04 0.00 -
P/RPS 8.23 8.98 7.50 18.62 0.00 15.49 0.00 -
P/EPS -19.65 119.51 42.37 168.66 0.00 6.47 0.00 -
EY -5.09 0.84 2.36 0.59 0.00 15.45 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.64 0.64 1.57 0.00 1.18 0.00 -
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 30/09/08 30/09/07 CAGR
Date 22/03/13 09/03/12 16/03/11 24/03/10 - 11/11/08 30/10/07 -
Price 0.475 0.45 0.46 0.80 0.00 0.90 0.00 -
P/RPS 7.74 8.25 6.90 13.18 0.00 13.40 0.00 -
P/EPS -18.48 109.76 38.98 119.40 0.00 5.60 0.00 -
EY -5.41 0.91 2.57 0.84 0.00 17.86 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.59 0.59 1.11 0.00 1.02 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