[BJMEDIA] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -43.27%
YoY- 98.0%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
TTM Result
31/10/09 31/10/08 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 35,882 32,740 47,451 93,716 67,726 65,388 43,652 -3.60%
PBT -1,810 41,372 6,369 2,504 -98,159 763 -1,568 2.72%
Tax 779 39 -146 1,553 -1,241 -3,031 -1,185 -
NP -1,031 41,411 6,223 4,057 -99,400 -2,268 -2,753 -16.80%
-
NP to SH -1,031 41,411 5,012 -2,013 -100,524 -2,822 -2,753 -16.80%
-
Tax Rate - -0.09% 2.29% -62.02% - 397.25% - -
Total Cost 36,913 -8,671 41,228 89,659 167,126 67,656 46,405 -4.19%
-
Net Worth 180,339 0 167,337 163,153 84,413 23,483 26,599 43.10%
Dividend
31/10/09 31/10/08 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/10/08 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 180,339 0 167,337 163,153 84,413 23,483 26,599 43.10%
NOSH 253,999 232,526 232,413 116,538 84,413 83,870 69,999 27.29%
Ratio Analysis
31/10/09 31/10/08 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -2.87% 126.48% 13.11% 4.33% -146.77% -3.47% -6.31% -
ROE -0.57% 0.00% 3.00% -1.23% -119.09% -12.02% -10.35% -
Per Share
31/10/09 31/10/08 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 14.13 14.08 20.42 80.42 80.23 77.96 62.36 -24.27%
EPS -0.41 17.81 2.16 -1.73 -119.09 -3.36 -3.93 -34.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.00 0.72 1.40 1.00 0.28 0.38 12.41%
Adjusted Per Share Value based on latest NOSH - 116,538
31/10/09 31/10/08 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 15.26 13.93 20.18 39.86 28.81 27.81 18.57 -3.60%
EPS -0.44 17.62 2.13 -0.86 -42.76 -1.20 -1.17 -16.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7671 0.00 0.7118 0.694 0.3591 0.0999 0.1132 43.09%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/10/09 30/10/08 30/06/08 - - - - -
Price 1.22 0.70 1.05 0.00 0.00 0.00 0.00 -
P/RPS 8.64 4.97 5.14 0.00 0.00 0.00 0.00 -
P/EPS -300.56 3.93 48.69 0.00 0.00 0.00 0.00 -
EY -0.33 25.44 2.05 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 1.72 0.00 1.46 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/09 31/10/08 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 03/12/09 - - 16/08/07 06/09/06 26/08/05 22/07/04 -
Price 1.15 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 8.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -283.32 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -0.35 0.00 0.00 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 1.62 0.00 0.00 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