[BJMEDIA] YoY TTM Result on 31-Mar-2008

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008
Profit Trend
QoQ- 145.08%
YoY- 135.23%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 31/03/08 30/04/08 31/12/07 CAGR
Revenue 26,101 30,956 104,620 59,451 105,648 -67.34%
PBT -11,901 32,022 6,213 4,079 5,112 -
Tax -33 42 -2,296 -1,307 -2,569 -96.93%
NP -11,934 32,064 3,917 2,772 2,543 -
-
NP to SH -11,934 32,064 495 491 -1,098 575.15%
-
Tax Rate - -0.13% 36.95% 32.04% 50.25% -
Total Cost 38,035 -1,108 100,703 56,679 103,105 -54.98%
-
Net Worth 160,540 200,025 164,230 164,230 161,333 -0.39%
Dividend
31/03/09 31/12/08 31/03/08 30/04/08 31/12/07 CAGR
Div 32,562 32,562 - - - -
Div Payout % 0.00% 101.55% - - - -
Equity
31/03/09 31/12/08 31/03/08 30/04/08 31/12/07 CAGR
Net Worth 160,540 200,025 164,230 164,230 161,333 -0.39%
NOSH 232,666 232,587 234,615 234,615 230,476 0.75%
Ratio Analysis
31/03/09 31/12/08 31/03/08 30/04/08 31/12/07 CAGR
NP Margin -45.72% 103.58% 3.74% 4.66% 2.41% -
ROE -7.43% 16.03% 0.30% 0.30% -0.68% -
Per Share
31/03/09 31/12/08 31/03/08 30/04/08 31/12/07 CAGR
RPS 11.22 13.31 44.59 25.34 45.84 -67.58%
EPS -5.13 13.79 0.21 0.21 -0.48 566.11%
DPS 14.00 14.00 0.00 0.00 0.00 -
NAPS 0.69 0.86 0.70 0.70 0.70 -1.14%
Adjusted Per Share Value based on latest NOSH - 234,615
31/03/09 31/12/08 31/03/08 30/04/08 31/12/07 CAGR
RPS 11.10 13.17 44.50 25.29 44.94 -67.34%
EPS -5.08 13.64 0.21 0.21 -0.47 572.14%
DPS 13.85 13.85 0.00 0.00 0.00 -
NAPS 0.6829 0.8509 0.6986 0.6986 0.6863 -0.39%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 31/03/08 30/04/08 31/12/07 CAGR
Date 31/03/09 31/12/08 31/03/08 28/04/08 31/12/07 -
Price 0.69 1.05 1.13 1.09 1.28 -
P/RPS 6.15 7.89 2.53 4.30 2.79 88.26%
P/EPS -13.45 7.62 535.59 520.84 -268.68 -90.90%
EY -7.43 13.13 0.19 0.19 -0.37 1003.57%
DY 20.29 13.33 0.00 0.00 0.00 -
P/NAPS 1.00 1.22 1.61 1.56 1.83 -38.35%
Price Multiplier on Announcement Date
31/03/09 31/12/08 31/03/08 30/04/08 31/12/07 CAGR
Date - - 29/05/08 - 26/02/08 -
Price 0.00 0.00 1.02 0.00 1.33 -
P/RPS 0.00 0.00 2.29 0.00 2.90 -
P/EPS 0.00 0.00 483.45 0.00 -279.17 -
EY 0.00 0.00 0.21 0.00 -0.36 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.46 0.00 1.90 -

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