[BJMEDIA] QoQ TTM Result on 31-Oct-2011 [#2]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
08-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Oct-2011 [#2]
Profit Trend
QoQ- -18.04%
YoY- 337.36%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
TTM Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 50,655 50,925 52,119 54,990 55,893 55,667 55,206 -5.57%
PBT -33,452 -34,079 2,972 4,785 6,403 9,171 2,896 -
Tax -1,075 -1,081 2,543 2,532 2,525 2,528 -25 1130.19%
NP -34,527 -35,160 5,515 7,317 8,928 11,699 2,871 -
-
NP to SH -34,527 -35,160 5,515 7,317 8,928 11,699 2,871 -
-
Tax Rate - - -85.57% -52.92% -39.43% -27.57% 0.86% -
Total Cost 85,182 86,085 46,604 47,673 46,965 43,968 52,335 38.40%
-
Net Worth 134,899 136,322 176,839 182,649 195,888 186,410 182,176 -18.16%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 134,899 136,322 176,839 182,649 195,888 186,410 182,176 -18.16%
NOSH 236,666 235,039 232,682 234,166 238,888 233,012 233,559 0.88%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin -68.16% -69.04% 10.58% 13.31% 15.97% 21.02% 5.20% -
ROE -25.59% -25.79% 3.12% 4.01% 4.56% 6.28% 1.58% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 21.40 21.67 22.40 23.48 23.40 23.89 23.64 -6.42%
EPS -14.59 -14.96 2.37 3.12 3.74 5.02 1.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.58 0.76 0.78 0.82 0.80 0.78 -18.88%
Adjusted Per Share Value based on latest NOSH - 234,166
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 21.55 21.66 22.17 23.39 23.78 23.68 23.48 -5.56%
EPS -14.69 -14.96 2.35 3.11 3.80 4.98 1.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5738 0.5799 0.7522 0.777 0.8333 0.7929 0.7749 -18.16%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.44 0.42 0.49 0.44 0.67 0.56 0.50 -
P/RPS 2.06 1.94 2.19 1.87 2.86 2.34 2.12 -1.89%
P/EPS -3.02 -2.81 20.67 14.08 17.93 11.15 40.68 -
EY -33.16 -35.62 4.84 7.10 5.58 8.97 2.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.72 0.64 0.56 0.82 0.70 0.64 13.13%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 14/09/12 20/06/12 09/03/12 08/12/11 12/09/11 23/06/11 16/03/11 -
Price 0.46 0.46 0.45 0.43 0.54 0.67 0.46 -
P/RPS 2.15 2.12 2.01 1.83 2.31 2.80 1.95 6.73%
P/EPS -3.15 -3.08 18.99 13.76 14.45 13.34 37.42 -
EY -31.71 -32.52 5.27 7.27 6.92 7.49 2.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.79 0.59 0.55 0.66 0.84 0.59 23.54%

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