[BJMEDIA] YoY TTM 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- -102.04%
YoY- 18.22%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
TTM Result
31/01/10 31/01/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 39,236 30,956 32,740 99,106 75,751 64,456 60,295 -7.73%
PBT 6,388 32,022 41,372 1,473 -2,320 -92,416 -680 -
Tax 770 42 39 858 -1,162 -2,738 -2,059 -
NP 7,158 32,064 41,411 2,331 -3,482 -95,154 -2,739 -
-
NP to SH 7,158 32,064 41,411 -4,067 -4,973 -96,083 -2,739 -
-
Tax Rate -12.05% -0.13% -0.09% -58.25% - - - -
Total Cost 32,078 -1,108 -8,671 96,775 79,233 159,610 63,034 -11.88%
-
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 - 32,562 - - - - - -
Div Payout % - 101.55% - - - - - -
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 18.24% 103.58% 126.48% 2.35% -4.60% -147.63% -4.54% -
ROE 4.28% 0.00% 20.24% -3.05% -3.62% -421.78% -10.59% -
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 16.87 13.31 14.08 51.94 89.83 76.39 86.26 -26.33%
EPS 3.08 13.79 17.81 -2.13 -5.90 -113.88 -3.92 -
DPS 0.00 14.00 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 16.69 13.17 13.93 42.16 32.22 27.42 25.65 -7.73%
EPS 3.04 13.64 17.62 -1.73 -2.12 -40.87 -1.17 -
DPS 0.00 13.85 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 6.70 7.36 7.39 0.00 0.00 0.00 0.00 -
P/EPS 36.71 7.11 5.84 0.00 0.00 0.00 0.00 -
EY 2.72 14.07 17.12 0.00 0.00 0.00 0.00 -
DY 0.00 14.29 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 - - 30/10/07 27/10/06 30/11/05 25/11/04 -
Price 0.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 25.99 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 3.85 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 1.11 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