[BJMEDIA] YoY Annualized Quarter Result on 31-Mar-2008

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008
Profit Trend
QoQ- 322.22%
YoY- 162.05%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 31/03/08 30/04/08 31/12/07 CAGR
Revenue 67,569 74,260 79,960 0 105,648 -30.07%
PBT 26,221 40,606 4,484 0 5,112 270.13%
Tax -222 -283 -1,064 0 -2,569 -85.91%
NP 25,998 40,323 3,420 0 2,543 542.86%
-
NP to SH 25,788 40,056 2,440 0 -1,098 -
-
Tax Rate 0.85% 0.70% 23.73% - 50.25% -
Total Cost 41,570 33,937 76,540 0 103,105 -51.66%
-
Net Worth 160,433 199,984 164,230 164,230 114,716 30.79%
Dividend
31/03/09 31/12/08 31/03/08 30/04/08 31/12/07 CAGR
Div 27,901 35,515 - - - -
Div Payout % 108.19% 88.66% - - - -
Equity
31/03/09 31/12/08 31/03/08 30/04/08 31/12/07 CAGR
Net Worth 160,433 199,984 164,230 164,230 114,716 30.79%
NOSH 232,511 232,539 234,615 234,615 163,880 32.31%
Ratio Analysis
31/03/09 31/12/08 31/03/08 30/04/08 31/12/07 CAGR
NP Margin 38.48% 54.30% 4.28% 0.00% 2.41% -
ROE 16.07% 20.03% 1.49% 0.00% -0.96% -
Per Share
31/03/09 31/12/08 31/03/08 30/04/08 31/12/07 CAGR
RPS 29.06 31.93 34.08 0.00 64.47 -47.15%
EPS 11.09 17.23 1.04 0.00 -0.67 -
DPS 12.00 15.27 0.00 0.00 0.00 -
NAPS 0.69 0.86 0.70 0.70 0.70 -1.14%
Adjusted Per Share Value based on latest NOSH - 234,615
31/03/09 31/12/08 31/03/08 30/04/08 31/12/07 CAGR
RPS 28.74 31.59 34.01 0.00 44.94 -30.08%
EPS 10.97 17.04 1.04 0.00 -0.47 -
DPS 11.87 15.11 0.00 0.00 0.00 -
NAPS 0.6824 0.8507 0.6986 0.6986 0.488 30.78%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 31/03/08 30/04/08 31/12/07 CAGR
Date 31/03/09 31/12/08 31/03/08 28/04/08 31/12/07 -
Price 0.69 1.05 1.13 1.09 1.28 -
P/RPS 2.37 3.29 0.00 0.00 1.99 15.01%
P/EPS 6.22 6.10 0.00 0.00 -191.04 -
EY 16.07 16.41 0.00 0.00 -0.52 -
DY 17.39 14.55 0.00 0.00 0.00 -
P/NAPS 1.00 1.22 0.00 1.56 1.83 -38.35%
Price Multiplier on Announcement Date
31/03/09 31/12/08 31/03/08 30/04/08 31/12/07 CAGR
Date 12/05/09 17/02/09 29/05/08 - 26/02/08 -
Price 0.73 0.98 1.02 0.00 1.33 -
P/RPS 2.51 3.07 0.00 0.00 2.06 17.13%
P/EPS 6.58 5.69 0.00 0.00 -198.51 -
EY 15.19 17.58 0.00 0.00 -0.50 -
DY 16.44 15.58 0.00 0.00 0.00 -
P/NAPS 1.06 1.14 0.00 0.00 1.90 -37.31%

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