[BJMEDIA] YoY TTM Result on 31-Oct-2010 [#2]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
09-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Oct-2010 [#2]
Profit Trend
QoQ- 1918.48%
YoY- 262.27%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
TTM Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 30/06/08 CAGR
Revenue 57,284 47,536 54,990 53,753 35,882 32,740 47,451 3.58%
PBT -15,105 -60,035 4,785 1,691 -1,810 41,372 6,369 -
Tax -381 -1,588 2,532 -18 779 39 -146 19.67%
NP -15,486 -61,623 7,317 1,673 -1,031 41,411 6,223 -
-
NP to SH -15,486 -61,623 7,317 1,673 -1,031 41,411 5,012 -
-
Tax Rate - - -52.92% 1.06% - -0.09% 2.29% -
Total Cost 72,770 109,159 47,673 52,080 36,913 -8,671 41,228 11.22%
-
Net Worth 98,066 112,806 182,649 177,520 180,339 0 167,337 -9.52%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 30/06/08 CAGR
Net Worth 98,066 112,806 182,649 177,520 180,339 0 167,337 -9.52%
NOSH 233,492 235,013 234,166 233,580 253,999 232,526 232,413 0.08%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 30/06/08 CAGR
NP Margin -27.03% -129.63% 13.31% 3.11% -2.87% 126.48% 13.11% -
ROE -15.79% -54.63% 4.01% 0.94% -0.57% 0.00% 3.00% -
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 30/06/08 CAGR
RPS 24.53 20.23 23.48 23.01 14.13 14.08 20.42 3.49%
EPS -6.63 -26.22 3.12 0.72 -0.41 17.81 2.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.48 0.78 0.76 0.71 0.00 0.72 -9.60%
Adjusted Per Share Value based on latest NOSH - 233,580
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 30/06/08 CAGR
RPS 24.37 20.22 23.39 22.87 15.26 13.93 20.18 3.59%
EPS -6.59 -26.21 3.11 0.71 -0.44 17.62 2.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4172 0.4799 0.777 0.7551 0.7671 0.00 0.7118 -9.52%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 30/06/08 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 30/10/08 30/06/08 -
Price 0.50 0.41 0.44 0.51 1.22 0.70 1.05 -
P/RPS 2.04 2.03 1.87 2.22 8.64 4.97 5.14 -15.89%
P/EPS -7.54 -1.56 14.08 71.20 -300.56 3.93 48.69 -
EY -13.26 -63.95 7.10 1.40 -0.33 25.44 2.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.85 0.56 0.67 1.72 0.00 1.46 -3.75%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 30/06/08 CAGR
Date 26/12/13 14/12/12 08/12/11 09/12/10 03/12/09 - - -
Price 0.495 0.49 0.43 0.50 1.15 0.00 0.00 -
P/RPS 2.02 2.42 1.83 2.17 8.14 0.00 0.00 -
P/EPS -7.46 -1.87 13.76 69.81 -283.32 0.00 0.00 -
EY -13.40 -53.51 7.27 1.43 -0.35 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.02 0.55 0.66 1.62 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