[BJMEDIA] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
30-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -102.04%
YoY- 18.22%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
TTM Result
30/04/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 59,451 104,620 105,648 99,106 93,716 89,356 82,337 -21.69%
PBT 4,079 6,213 5,112 1,473 2,504 2,372 -315 -
Tax -1,307 -2,296 -2,569 858 1,553 2,003 2,300 -
NP 2,772 3,917 2,543 2,331 4,057 4,375 1,985 28.50%
-
NP to SH 491 495 -1,098 -4,067 -2,013 -1,405 -3,444 -
-
Tax Rate 32.04% 36.95% 50.25% -58.25% -62.02% -84.44% - -
Total Cost 56,679 100,703 103,105 96,775 89,659 84,981 80,352 -23.05%
-
Net Worth 164,230 164,230 161,333 133,559 163,153 162,703 123,993 23.50%
Dividend
30/04/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 164,230 164,230 161,333 133,559 163,153 162,703 123,993 23.50%
NOSH 234,615 234,615 230,476 190,800 116,538 112,988 85,512 113.40%
Ratio Analysis
30/04/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 4.66% 3.74% 2.41% 2.35% 4.33% 4.90% 2.41% -
ROE 0.30% 0.30% -0.68% -3.05% -1.23% -0.86% -2.78% -
Per Share
30/04/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 25.34 44.59 45.84 51.94 80.42 79.08 96.29 -63.30%
EPS 0.21 0.21 -0.48 -2.13 -1.73 -1.24 -4.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.70 0.70 0.70 1.40 1.44 1.45 -42.12%
Adjusted Per Share Value based on latest NOSH - 190,800
30/04/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 25.29 44.50 44.94 42.16 39.86 38.01 35.02 -21.68%
EPS 0.21 0.21 -0.47 -1.73 -0.86 -0.60 -1.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6986 0.6986 0.6863 0.5681 0.694 0.6921 0.5274 23.50%
Price Multiplier on Financial Quarter End Date
30/04/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/04/08 31/03/08 31/12/07 - - - - -
Price 1.09 1.13 1.28 0.00 0.00 0.00 0.00 -
P/RPS 4.30 2.53 2.79 0.00 0.00 0.00 0.00 -
P/EPS 520.84 535.59 -268.68 0.00 0.00 0.00 0.00 -
EY 0.19 0.19 -0.37 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 1.56 1.61 1.83 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date - 29/05/08 26/02/08 30/10/07 16/08/07 08/05/07 28/02/07 -
Price 0.00 1.02 1.33 0.00 0.00 0.00 0.00 -
P/RPS 0.00 2.29 2.90 0.00 0.00 0.00 0.00 -
P/EPS 0.00 483.45 -279.17 0.00 0.00 0.00 0.00 -
EY 0.00 0.21 -0.36 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 0.00 1.46 1.90 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