[BJMEDIA] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
08-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -14.17%
YoY- 67.47%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 105,648 100,430 92,394 84,072 82,337 78,072 69,636 31.93%
PBT 5,112 3,764 2,066 80 -315 1,380 -3,572 -
Tax -2,569 -3,278 -2,524 -2,156 -1,634 -1,356 -1,030 83.60%
NP 2,543 485 -458 -2,076 -1,949 24 -4,602 -
-
NP to SH -1,098 -2,754 -3,178 -3,932 -3,444 -1,924 -6,040 -67.80%
-
Tax Rate 50.25% 87.09% 122.17% 2,695.00% - 98.26% - -
Total Cost 103,105 99,945 92,852 86,148 84,286 78,048 74,238 24.40%
-
Net Worth 114,716 99,054 161,202 162,703 123,000 137,549 135,815 -10.61%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 114,716 99,054 161,202 162,703 123,000 137,549 135,815 -10.61%
NOSH 163,880 141,506 115,144 112,988 84,827 84,385 84,357 55.50%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 2.41% 0.48% -0.50% -2.47% -2.37% 0.03% -6.61% -
ROE -0.96% -2.78% -1.97% -2.42% -2.80% -1.40% -4.45% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 64.47 70.97 80.24 74.41 97.06 92.52 82.55 -15.15%
EPS -0.67 -1.95 -2.76 -3.48 -4.06 -2.28 -7.16 -79.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.70 1.40 1.44 1.45 1.63 1.61 -42.52%
Adjusted Per Share Value based on latest NOSH - 112,988
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 44.94 42.72 39.30 35.76 35.02 33.21 29.62 31.93%
EPS -0.47 -1.17 -1.35 -1.67 -1.47 -0.82 -2.57 -67.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.488 0.4214 0.6857 0.6921 0.5232 0.5851 0.5777 -10.61%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 - - - - - - -
Price 1.28 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.99 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -191.04 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -0.52 0.00 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 1.83 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 30/10/07 16/08/07 08/05/07 28/02/07 27/10/06 06/09/06 -
Price 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -198.51 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -0.50 0.00 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 1.90 0.00 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