[BJMEDIA] QoQ Cumulative Quarter Result on 30-Apr-2009 [#4]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
24-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
30-Apr-2009 [#4]
Profit Trend
QoQ- 22.0%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Cumulative Result
31/01/10 31/10/09 31/07/09 30/04/09 31/03/09 31/01/09 31/12/08 CAGR
Revenue 35,255 21,142 9,806 82,812 78,831 0 68,072 -45.47%
PBT 563 -1,004 -1,138 36,417 30,592 0 37,223 -97.90%
Tax -23 -14 -7 533 -260 0 -260 -89.30%
NP 540 -1,018 -1,145 36,950 30,332 0 36,963 -97.96%
-
NP to SH 540 -1,018 -1,145 36,705 30,087 0 36,718 -97.95%
-
Tax Rate 4.09% - - -1.46% 0.85% - 0.70% -
Total Cost 34,715 22,160 10,951 45,862 48,499 0 31,109 10.63%
-
Net Worth 169,043 164,268 165,908 167,475 160,433 0 199,984 -14.35%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/03/09 31/01/09 31/12/08 CAGR
Div - - - 32,564 32,551 - 32,555 -
Div Payout % - - - 88.72% 108.19% - 88.66% -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/03/09 31/01/09 31/12/08 CAGR
Net Worth 169,043 164,268 165,908 167,475 160,433 0 199,984 -14.35%
NOSH 234,782 231,363 233,673 232,604 232,511 232,539 232,539 0.88%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/03/09 31/01/09 31/12/08 CAGR
NP Margin 1.53% -4.82% -11.68% 44.62% 38.48% 0.00% 54.30% -
ROE 0.32% -0.62% -0.69% 21.92% 18.75% 0.00% 18.36% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/03/09 31/01/09 31/12/08 CAGR
RPS 15.02 9.14 4.20 35.60 33.90 0.00 29.27 -45.93%
EPS 0.23 -0.44 -0.49 15.78 12.94 0.00 15.79 -97.97%
DPS 0.00 0.00 0.00 14.00 14.00 0.00 14.00 -
NAPS 0.72 0.71 0.71 0.72 0.69 0.00 0.86 -15.10%
Adjusted Per Share Value based on latest NOSH - 232,210
31/01/10 31/10/09 31/07/09 30/04/09 31/03/09 31/01/09 31/12/08 CAGR
RPS 15.00 8.99 4.17 35.23 33.53 0.00 28.96 -45.46%
EPS 0.23 -0.43 -0.49 15.61 12.80 0.00 15.62 -97.95%
DPS 0.00 0.00 0.00 13.85 13.85 0.00 13.85 -
NAPS 0.7191 0.6988 0.7057 0.7124 0.6824 0.00 0.8507 -14.35%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/03/09 31/01/09 31/12/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 31/03/09 30/01/09 31/12/08 -
Price 1.13 1.22 1.30 0.75 0.69 0.98 1.05 -
P/RPS 7.53 13.35 30.98 0.00 2.04 0.00 3.59 97.93%
P/EPS 491.30 -277.27 -265.31 0.00 5.33 0.00 6.65 5175.35%
EY 0.20 -0.36 -0.38 0.00 18.75 0.00 15.04 -98.13%
DY 0.00 0.00 0.00 0.00 20.29 0.00 13.33 -
P/NAPS 1.57 1.72 1.83 1.04 1.00 0.00 1.22 26.17%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/03/09 31/01/09 31/12/08 CAGR
Date 24/03/10 03/12/09 15/09/09 24/06/09 12/05/09 - 17/02/09 -
Price 0.80 1.15 1.29 1.37 0.73 0.00 0.98 -
P/RPS 5.33 12.58 30.74 0.00 2.15 0.00 3.35 53.42%
P/EPS 347.83 -261.36 -263.27 0.00 5.64 0.00 6.21 3987.10%
EY 0.29 -0.38 -0.38 0.00 17.73 0.00 16.11 -97.53%
DY 0.00 0.00 0.00 0.00 19.18 0.00 14.29 -
P/NAPS 1.11 1.62 1.82 1.90 1.06 0.00 1.14 -2.42%

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