[BJMEDIA] YoY Quarter Result on 31-Jul-2010 [#1]

Announcement Date
22-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jul-2010 [#1]
Profit Trend
QoQ- 165.78%
YoY- 398.34%
Quarter Report
View:
Show?
Quarter Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/03/07 CAGR
Revenue 14,603 13,320 13,590 13,364 9,806 0 21,018 -5.58%
PBT 1,068 1,282 655 3,423 -1,138 0 20 87.28%
Tax -13 -4 -10 -7 -7 0 -539 -44.43%
NP 1,055 1,278 645 3,416 -1,145 0 -519 -
-
NP to SH 1,055 1,278 645 3,416 -1,145 0 -983 -
-
Tax Rate 1.22% 0.31% 1.53% 0.20% - - 2,695.00% -
Total Cost 13,548 12,042 12,945 9,948 10,951 0 21,537 -7.05%
-
Net Worth 100,811 134,899 195,888 176,609 165,908 0 162,703 -7.27%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/03/07 CAGR
Net Worth 100,811 134,899 195,888 176,609 165,908 0 162,703 -7.27%
NOSH 234,444 236,666 238,888 232,380 233,673 232,413 112,988 12.20%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/03/07 CAGR
NP Margin 7.22% 9.59% 4.75% 25.56% -11.68% 0.00% -2.47% -
ROE 1.05% 0.95% 0.33% 1.93% -0.69% 0.00% -0.60% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/03/07 CAGR
RPS 6.23 5.63 5.69 5.75 4.20 0.00 18.60 -15.84%
EPS 0.45 0.54 0.27 1.47 -0.49 0.00 -0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.57 0.82 0.76 0.71 0.00 1.44 -17.35%
Adjusted Per Share Value based on latest NOSH - 232,380
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/03/07 CAGR
RPS 6.21 5.67 5.78 5.68 4.17 0.00 8.94 -5.58%
EPS 0.45 0.54 0.27 1.45 -0.49 0.00 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4288 0.5738 0.8333 0.7513 0.7057 0.00 0.6921 -7.27%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/03/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 30/06/08 - -
Price 0.46 0.44 0.67 0.60 1.30 1.05 0.00 -
P/RPS 7.39 7.82 11.78 10.43 30.98 0.00 0.00 -
P/EPS 102.22 81.48 248.15 40.82 -265.31 0.00 0.00 -
EY 0.98 1.23 0.40 2.45 -0.38 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.77 0.82 0.79 1.83 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/03/07 CAGR
Date 19/09/13 14/09/12 12/09/11 22/09/10 15/09/09 - 08/05/07 -
Price 0.50 0.46 0.54 0.55 1.29 0.00 0.00 -
P/RPS 8.03 8.17 9.49 9.56 30.74 0.00 0.00 -
P/EPS 111.11 85.19 200.00 37.41 -263.27 0.00 0.00 -
EY 0.90 1.17 0.50 2.67 -0.38 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.81 0.66 0.72 1.82 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