[BJMEDIA] QoQ Annualized Quarter Result on 31-Jan-2012 [#3]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
09-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- 35.35%
YoY- -76.69%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 47,194 53,280 50,925 52,908 53,972 54,360 55,667 -10.37%
PBT -50,030 5,128 -34,079 2,533 1,882 2,620 9,171 -
Tax -1,044 -16 -1,081 -26 -30 -40 2,528 -
NP -51,074 5,112 -35,160 2,506 1,852 2,580 11,699 -
-
NP to SH -51,074 5,112 -35,160 2,506 1,852 2,580 11,699 -
-
Tax Rate - 0.31% - 1.03% 1.59% 1.53% -27.57% -
Total Cost 98,268 48,168 86,085 50,401 52,120 51,780 43,968 70.52%
-
Net Worth 112,766 134,899 136,322 178,599 185,199 195,888 186,438 -28.37%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 112,766 134,899 136,322 178,599 185,199 195,888 186,438 -28.37%
NOSH 234,931 236,666 235,039 234,999 237,435 238,888 233,047 0.53%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin -108.22% 9.59% -69.04% 4.74% 3.43% 4.75% 21.02% -
ROE -45.29% 3.79% -25.79% 1.40% 1.00% 1.32% 6.28% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 20.09 22.51 21.67 22.51 22.73 22.76 23.89 -10.86%
EPS -21.74 2.16 -14.96 1.07 0.78 1.08 5.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.57 0.58 0.76 0.78 0.82 0.80 -28.75%
Adjusted Per Share Value based on latest NOSH - 232,682
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 20.08 22.66 21.66 22.51 22.96 23.12 23.68 -10.36%
EPS -21.73 2.17 -14.96 1.07 0.79 1.10 4.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4797 0.5738 0.5799 0.7597 0.7878 0.8333 0.7931 -28.37%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.41 0.44 0.42 0.49 0.44 0.67 0.56 -
P/RPS 2.04 1.95 1.94 2.18 1.94 2.94 2.34 -8.70%
P/EPS -1.89 20.37 -2.81 45.94 56.41 62.04 10.84 -
EY -53.02 4.91 -35.62 2.18 1.77 1.61 9.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.77 0.72 0.64 0.56 0.82 0.70 13.75%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 14/12/12 14/09/12 20/06/12 09/03/12 08/12/11 12/09/11 23/06/11 -
Price 0.49 0.46 0.46 0.45 0.43 0.54 0.67 -
P/RPS 2.44 2.04 2.12 2.00 1.89 2.37 2.80 -8.72%
P/EPS -2.25 21.30 -3.08 42.19 55.13 50.00 12.97 -
EY -44.37 4.70 -32.52 2.37 1.81 2.00 7.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.81 0.79 0.59 0.55 0.66 0.84 13.75%

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