[BJMEDIA] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 30.75%
YoY- 96.58%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
TTM Result
30/04/11 30/04/10 30/04/09 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 55,667 47,232 26,101 82,337 63,699 64,558 13,715 21.04%
PBT 9,171 -4,640 -11,901 -315 -97,298 1,232 -2,352 -
Tax 2,528 -13 -33 2,300 -2,300 -2,443 -204 -
NP 11,699 -4,653 -11,934 1,985 -99,598 -1,211 -2,556 -
-
NP to SH 11,699 -4,653 -11,934 -3,444 -100,557 -1,211 -2,556 -
-
Tax Rate -27.57% - - - - 198.30% - -
Total Cost 43,968 51,885 38,035 80,352 163,297 65,769 16,271 14.51%
-
Net Worth 186,410 163,008 167,191 123,993 144,409 26,571 8,799 51.63%
Dividend
30/04/11 30/04/10 30/04/09 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - 32,562 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/04/11 30/04/10 30/04/09 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 186,410 163,008 167,191 123,993 144,409 26,571 8,799 51.63%
NOSH 233,012 232,869 232,210 85,512 84,449 69,925 39,999 27.15%
Ratio Analysis
30/04/11 30/04/10 30/04/09 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 21.02% -9.85% -45.72% 2.41% -156.36% -1.88% -18.64% -
ROE 6.28% -2.85% -7.14% -2.78% -69.63% -4.56% -29.05% -
Per Share
30/04/11 30/04/10 30/04/09 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 23.89 20.28 11.24 96.29 75.43 92.32 34.29 -4.80%
EPS 5.02 -2.00 -5.14 -4.03 -119.07 -1.73 -6.39 -
DPS 0.00 0.00 14.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.70 0.72 1.45 1.71 0.38 0.22 19.24%
Adjusted Per Share Value based on latest NOSH - 85,512
30/04/11 30/04/10 30/04/09 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 23.68 20.09 11.10 35.02 27.10 27.46 5.83 21.05%
EPS 4.98 -1.98 -5.08 -1.47 -42.77 -0.52 -1.09 -
DPS 0.00 0.00 13.85 0.00 0.00 0.00 0.00 -
NAPS 0.7929 0.6934 0.7112 0.5274 0.6143 0.113 0.0374 51.65%
Price Multiplier on Financial Quarter End Date
30/04/11 30/04/10 30/04/09 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 29/04/11 30/04/10 30/04/09 - - - - -
Price 0.56 0.92 0.75 0.00 0.00 0.00 0.00 -
P/RPS 2.34 4.54 6.67 0.00 0.00 0.00 0.00 -
P/EPS 11.15 -46.04 -14.59 0.00 0.00 0.00 0.00 -
EY 8.97 -2.17 -6.85 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 18.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.31 1.04 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/11 30/04/10 30/04/09 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/06/11 24/06/10 - 28/02/07 24/02/06 28/02/05 26/02/04 -
Price 0.67 0.64 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.80 3.16 0.00 0.00 0.00 0.00 0.00 -
P/EPS 13.34 -32.03 0.00 0.00 0.00 0.00 0.00 -
EY 7.49 -3.12 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 0.84 0.91 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