[BJMEDIA] YoY Cumulative Quarter Result on 30-Apr-2011 [#4]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
23-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
30-Apr-2011 [#4]
Profit Trend
QoQ- 45.08%
YoY- 351.43%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Cumulative Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 31/12/06 CAGR
Revenue 58,715 51,423 50,925 55,667 47,232 82,812 82,337 -4.50%
PBT 2,972 -42,673 -34,079 9,171 -4,640 36,417 -315 -
Tax 1,119 -875 -1,081 2,528 -13 533 -1,634 -
NP 4,091 -43,548 -35,160 11,699 -4,653 36,950 -1,949 -
-
NP to SH 4,091 -43,548 -35,160 11,699 -4,653 36,705 -3,444 -
-
Tax Rate -37.65% - - -27.57% - -1.46% - -
Total Cost 54,624 94,971 86,085 43,968 51,885 45,862 84,286 -5.74%
-
Net Worth 98,183 96,357 136,322 186,438 162,854 167,475 123,000 -3.02%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 31/12/06 CAGR
Div - - - - - 32,564 - -
Div Payout % - - - - - 88.72% - -
Equity
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 31/12/06 CAGR
Net Worth 98,183 96,357 136,322 186,438 162,854 167,475 123,000 -3.02%
NOSH 233,771 235,018 235,039 233,047 232,650 232,604 84,827 14.82%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 31/12/06 CAGR
NP Margin 6.97% -84.69% -69.04% 21.02% -9.85% 44.62% -2.37% -
ROE 4.17% -45.19% -25.79% 6.28% -2.86% 21.92% -2.80% -
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 31/12/06 CAGR
RPS 25.12 21.88 21.67 23.89 20.30 35.60 97.06 -16.83%
EPS 1.75 -18.53 -14.96 5.02 -2.00 15.78 -4.06 -
DPS 0.00 0.00 0.00 0.00 0.00 14.00 0.00 -
NAPS 0.42 0.41 0.58 0.80 0.70 0.72 1.45 -15.54%
Adjusted Per Share Value based on latest NOSH - 233,012
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 31/12/06 CAGR
RPS 24.98 21.87 21.66 23.68 20.09 35.23 35.02 -4.50%
EPS 1.74 -18.52 -14.96 4.98 -1.98 15.61 -1.47 -
DPS 0.00 0.00 0.00 0.00 0.00 13.85 0.00 -
NAPS 0.4177 0.4099 0.5799 0.7931 0.6927 0.7124 0.5232 -3.02%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 31/12/06 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 - -
Price 0.50 0.475 0.42 0.56 0.92 0.75 0.00 -
P/RPS 1.99 2.17 1.94 2.34 4.53 0.00 0.00 -
P/EPS 28.57 -2.56 -2.81 10.84 -46.00 0.00 0.00 -
EY 3.50 -39.01 -35.62 9.23 -2.17 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.16 0.72 0.70 1.31 1.04 0.00 -
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 31/12/06 CAGR
Date 20/06/14 20/06/13 20/06/12 23/06/11 24/06/10 24/06/09 28/02/07 -
Price 0.50 0.49 0.46 0.67 0.64 1.37 0.00 -
P/RPS 1.99 2.24 2.12 2.80 3.15 0.00 0.00 -
P/EPS 28.57 -2.64 -3.08 12.97 -32.00 0.00 0.00 -
EY 3.50 -37.82 -32.52 7.71 -3.13 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.20 0.79 0.84 0.91 1.90 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