[BJMEDIA] QoQ Quarter Result on 31-Dec-2007

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007
Profit Trend
QoQ- 302.94%
YoY- 148.38%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/04/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 17,126 0 19,990 30,325 29,126 25,179 21,018 -15.08%
PBT 4,080 0 1,121 2,289 1,790 1,013 20 6893.13%
Tax -36 0 -266 -110 -1,197 -723 -539 -88.48%
NP 4,044 0 855 2,179 593 290 -519 -
-
NP to SH 4,044 0 610 968 -477 -606 -983 -
-
Tax Rate 0.88% - 23.73% 4.81% 66.87% 71.37% 2,695.00% -
Total Cost 13,082 0 19,135 28,146 28,533 24,889 21,537 -32.84%
-
Net Worth 167,337 164,230 164,230 161,333 133,559 163,153 162,703 2.26%
Dividend
30/06/08 30/04/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/04/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 167,337 164,230 164,230 161,333 133,559 163,153 162,703 2.26%
NOSH 232,413 234,615 234,615 230,476 190,800 116,538 112,988 77.89%
Ratio Analysis
30/06/08 30/04/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 23.61% 0.00% 4.28% 7.19% 2.04% 1.15% -2.47% -
ROE 2.42% 0.00% 0.37% 0.60% -0.36% -0.37% -0.60% -
Per Share
30/06/08 30/04/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 7.37 0.00 8.52 13.16 15.27 21.61 18.60 -52.25%
EPS 1.74 0.00 0.26 0.42 -0.25 -0.52 -0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.70 0.70 0.70 0.70 1.40 1.44 -42.51%
Adjusted Per Share Value based on latest NOSH - 230,476
30/06/08 30/04/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 7.29 0.00 8.50 12.90 12.39 10.71 8.94 -15.03%
EPS 1.72 0.00 0.26 0.41 -0.20 -0.26 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7118 0.6986 0.6986 0.6863 0.5681 0.694 0.6921 2.26%
Price Multiplier on Financial Quarter End Date
30/06/08 30/04/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/06/08 28/04/08 31/03/08 31/12/07 - - - -
Price 1.05 1.09 1.13 1.28 0.00 0.00 0.00 -
P/RPS 14.25 0.00 0.00 9.73 0.00 0.00 0.00 -
P/EPS 60.34 0.00 0.00 304.76 0.00 0.00 0.00 -
EY 1.66 0.00 0.00 0.33 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.56 0.00 1.83 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/04/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/08/08 - 29/05/08 26/02/08 30/10/07 16/08/07 08/05/07 -
Price 1.12 0.00 1.02 1.33 0.00 0.00 0.00 -
P/RPS 15.20 0.00 0.00 10.11 0.00 0.00 0.00 -
P/EPS 64.37 0.00 0.00 316.67 0.00 0.00 0.00 -
EY 1.55 0.00 0.00 0.32 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.00 0.00 1.90 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