[BJMEDIA] YoY Cumulative 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- 46.85%
YoY- 68.12%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/03/08 30/04/08 31/12/07 CAGR
Revenue 68,072 19,990 0 105,648 -35.48%
PBT 37,223 1,121 0 5,112 624.21%
Tax -260 -266 0 -2,569 -89.81%
NP 36,963 855 0 2,543 1342.92%
-
NP to SH 36,718 610 0 -1,098 -
-
Tax Rate 0.70% 23.73% - 50.25% -
Total Cost 31,109 19,135 0 103,105 -69.72%
-
Net Worth 199,984 164,230 164,230 114,716 74.06%
Dividend
31/12/08 31/03/08 30/04/08 31/12/07 CAGR
Div 32,555 - - - -
Div Payout % 88.66% - - - -
Equity
31/12/08 31/03/08 30/04/08 31/12/07 CAGR
Net Worth 199,984 164,230 164,230 114,716 74.06%
NOSH 232,539 234,615 234,615 163,880 41.76%
Ratio Analysis
31/12/08 31/03/08 30/04/08 31/12/07 CAGR
NP Margin 54.30% 4.28% 0.00% 2.41% -
ROE 18.36% 0.37% 0.00% -0.96% -
Per Share
31/12/08 31/03/08 30/04/08 31/12/07 CAGR
RPS 29.27 8.52 0.00 64.47 -54.50%
EPS 15.79 0.26 0.00 -0.67 -
DPS 14.00 0.00 0.00 0.00 -
NAPS 0.86 0.70 0.70 0.70 22.78%
Adjusted Per Share Value based on latest NOSH - 230,476
31/12/08 31/03/08 30/04/08 31/12/07 CAGR
RPS 28.96 8.50 0.00 44.94 -35.48%
EPS 15.62 0.26 0.00 -0.47 -
DPS 13.85 0.00 0.00 0.00 -
NAPS 0.8507 0.6986 0.6986 0.488 74.05%
Price Multiplier on Financial Quarter End Date
31/12/08 31/03/08 30/04/08 31/12/07 CAGR
Date 31/12/08 31/03/08 28/04/08 31/12/07 -
Price 1.05 1.13 1.09 1.28 -
P/RPS 3.59 0.00 0.00 1.99 80.11%
P/EPS 6.65 0.00 0.00 -191.04 -
EY 15.04 0.00 0.00 -0.52 -
DY 13.33 0.00 0.00 0.00 -
P/NAPS 1.22 0.00 1.56 1.83 -33.25%
Price Multiplier on Announcement Date
31/12/08 31/03/08 30/04/08 31/12/07 CAGR
Date 17/02/09 29/05/08 - 26/02/08 -
Price 0.98 1.02 0.00 1.33 -
P/RPS 3.35 0.00 0.00 2.06 62.40%
P/EPS 6.21 0.00 0.00 -198.51 -
EY 16.11 0.00 0.00 -0.50 -
DY 14.29 0.00 0.00 0.00 -
P/NAPS 1.14 0.00 0.00 1.90 -39.91%

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