[BJMEDIA] QoQ Cumulative Quarter Result on 31-Jul-2008 [#1]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jul-2008 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/10/08 30/09/08 31/07/08 30/06/08 30/04/08 31/03/08 CAGR
Revenue 68,072 0 52,730 0 37,116 0 19,990 408.52%
PBT 37,223 0 42,493 0 5,201 0 1,121 10348.52%
Tax -260 0 -227 0 -302 0 -266 -2.98%
NP 36,963 0 42,266 0 4,899 0 855 14730.44%
-
NP to SH 36,718 0 42,021 0 4,654 0 610 22911.61%
-
Tax Rate 0.70% - 0.53% - 5.81% - 23.73% -
Total Cost 31,109 0 10,464 0 32,217 0 19,135 90.60%
-
Net Worth 199,984 0 204,640 0 167,544 164,230 164,230 29.87%
Dividend
31/12/08 31/10/08 30/09/08 31/07/08 30/06/08 30/04/08 31/03/08 CAGR
Div 32,555 - - - - - - -
Div Payout % 88.66% - - - - - - -
Equity
31/12/08 31/10/08 30/09/08 31/07/08 30/06/08 30/04/08 31/03/08 CAGR
Net Worth 199,984 0 204,640 0 167,544 164,230 164,230 29.87%
NOSH 232,539 232,545 232,545 232,700 232,700 234,615 234,615 -1.17%
Ratio Analysis
31/12/08 31/10/08 30/09/08 31/07/08 30/06/08 30/04/08 31/03/08 CAGR
NP Margin 54.30% 0.00% 80.16% 0.00% 13.20% 0.00% 4.28% -
ROE 18.36% 0.00% 20.53% 0.00% 2.78% 0.00% 0.37% -
Per Share
31/12/08 31/10/08 30/09/08 31/07/08 30/06/08 30/04/08 31/03/08 CAGR
RPS 29.27 0.00 22.68 0.00 15.95 0.00 8.52 414.51%
EPS 15.79 0.00 18.07 0.00 2.00 0.00 0.26 23184.65%
DPS 14.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.00 0.88 0.00 0.72 0.70 0.70 31.41%
Adjusted Per Share Value based on latest NOSH - 232,413
31/12/08 31/10/08 30/09/08 31/07/08 30/06/08 30/04/08 31/03/08 CAGR
RPS 28.96 0.00 22.43 0.00 15.79 0.00 8.50 408.87%
EPS 15.62 0.00 17.87 0.00 1.98 0.00 0.26 22852.51%
DPS 13.85 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8507 0.00 0.8705 0.00 0.7127 0.6986 0.6986 29.88%
Price Multiplier on Financial Quarter End Date
31/12/08 31/10/08 30/09/08 31/07/08 30/06/08 30/04/08 31/03/08 CAGR
Date 31/12/08 30/10/08 09/09/08 30/06/08 30/06/08 28/04/08 31/03/08 -
Price 1.05 0.70 1.04 1.05 1.05 1.09 1.13 -
P/RPS 3.59 0.00 4.59 0.00 6.58 0.00 0.00 -
P/EPS 6.65 0.00 5.76 0.00 52.50 0.00 0.00 -
EY 15.04 0.00 17.38 0.00 1.90 0.00 0.00 -
DY 13.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.00 1.18 0.00 1.46 1.56 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/10/08 30/09/08 31/07/08 30/06/08 30/04/08 31/03/08 CAGR
Date 17/02/09 - 11/11/08 - 21/08/08 - 29/05/08 -
Price 0.98 0.00 0.90 0.00 1.12 0.00 1.02 -
P/RPS 3.35 0.00 3.97 0.00 7.02 0.00 0.00 -
P/EPS 6.21 0.00 4.98 0.00 56.00 0.00 0.00 -
EY 16.11 0.00 20.08 0.00 1.79 0.00 0.00 -
DY 14.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.00 1.02 0.00 1.56 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