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

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
24-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- 794.28%
YoY- -77.68%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
TTM Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 30/09/08 30/09/07 CAGR
Revenue 49,251 52,119 55,206 39,236 30,956 32,740 99,106 -12.26%
PBT -67,184 2,972 2,896 6,388 32,022 41,372 1,473 -
Tax -1,429 2,543 -25 770 42 39 858 -
NP -68,613 5,515 2,871 7,158 32,064 41,411 2,331 -
-
NP to SH -68,613 5,515 2,871 7,158 32,064 41,411 -4,067 69.70%
-
Tax Rate - -85.57% 0.86% -12.05% -0.13% -0.09% -58.25% -
Total Cost 117,864 46,604 52,335 32,078 -1,108 -8,671 96,775 3.75%
-
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 - - - - 32,562 - - -
Div Payout % - - - - 101.55% - - -
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 -139.31% 10.58% 5.20% 18.24% 103.58% 126.48% 2.35% -
ROE -63.51% 3.12% 1.58% 4.28% 0.00% 20.24% -3.05% -
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 20.97 22.40 23.64 16.87 13.31 14.08 51.94 -15.61%
EPS -29.21 2.37 1.23 3.08 13.79 17.81 -2.13 63.24%
DPS 0.00 0.00 0.00 0.00 14.00 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 20.95 22.17 23.48 16.69 13.17 13.93 42.16 -12.26%
EPS -29.19 2.35 1.22 3.04 13.64 17.62 -1.73 69.70%
DPS 0.00 0.00 0.00 0.00 13.85 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 2.41 2.19 2.12 6.70 7.36 7.39 0.00 -
P/EPS -1.73 20.67 40.68 36.71 7.11 5.84 0.00 -
EY -57.85 4.84 2.46 2.72 14.07 17.12 0.00 -
DY 0.00 0.00 0.00 0.00 14.29 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 - - 30/10/07 -
Price 0.475 0.45 0.46 0.80 0.00 0.00 0.00 -
P/RPS 2.27 2.01 1.95 4.74 0.00 0.00 0.00 -
P/EPS -1.63 18.99 37.42 25.99 0.00 0.00 0.00 -
EY -61.50 5.27 2.67 3.85 0.00 0.00 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 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