[BJMEDIA] YoY 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- 111.09%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 30/06/08 30/06/07 CAGR
Revenue 10,277 13,396 14,299 11,336 0 17,126 25,179 -15.44%
PBT -26,297 286 1,904 134 0 4,080 1,013 -
Tax -518 -5 -12 -7 0 -36 -723 -6.05%
NP -26,815 281 1,892 127 0 4,044 290 -
-
NP to SH -26,815 281 1,892 127 0 4,044 -606 103.27%
-
Tax Rate - 1.75% 0.63% 5.22% - 0.88% 71.37% -
Total Cost 37,092 13,115 12,407 11,209 0 13,082 24,889 7.75%
-
Net Worth 112,806 182,649 177,520 180,339 0 167,337 163,153 -6.67%
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 112,806 182,649 177,520 180,339 0 167,337 163,153 -6.67%
NOSH 235,013 234,166 233,580 253,999 232,526 232,413 116,538 14.03%
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 -260.92% 2.10% 13.23% 1.12% 0.00% 23.61% 1.15% -
ROE -23.77% 0.15% 1.07% 0.07% 0.00% 2.42% -0.37% -
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 4.37 5.72 6.12 4.46 0.00 7.37 21.61 -25.85%
EPS -11.41 0.12 0.81 0.05 0.00 1.74 -0.52 78.26%
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 4.37 5.70 6.08 4.82 0.00 7.29 10.71 -15.44%
EPS -11.41 0.12 0.80 0.05 0.00 1.72 -0.26 102.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4799 0.777 0.7551 0.7671 0.00 0.7118 0.694 -6.67%
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 9.38 7.69 8.33 27.34 0.00 14.25 0.00 -
P/EPS -3.59 366.67 62.96 2,440.00 0.00 60.34 0.00 -
EY -27.83 0.27 1.59 0.04 0.00 1.66 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 11.21 7.52 8.17 25.77 0.00 15.20 0.00 -
P/EPS -4.29 358.33 61.73 2,300.00 0.00 64.37 0.00 -
EY -23.29 0.28 1.62 0.04 0.00 1.55 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