[BJMEDIA] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 924.01%
YoY- 1118.22%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
TTM Result
31/01/11 31/01/10 31/01/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 55,206 39,236 30,956 32,740 99,106 75,751 64,456 -2.85%
PBT 2,896 6,388 32,022 41,372 1,473 -2,320 -92,416 -
Tax -25 770 42 39 858 -1,162 -2,738 -58.49%
NP 2,871 7,158 32,064 41,411 2,331 -3,482 -95,154 -
-
NP to SH 2,871 7,158 32,064 41,411 -4,067 -4,973 -96,083 -
-
Tax Rate 0.86% -12.05% -0.13% -0.09% -58.25% - - -
Total Cost 52,335 32,078 -1,108 -8,671 96,775 79,233 159,610 -18.84%
-
Net Worth 182,176 167,426 0 204,623 133,559 137,460 22,780 47.60%
Dividend
31/01/11 31/01/10 31/01/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - 32,562 - - - - -
Div Payout % - - 101.55% - - - - -
Equity
31/01/11 31/01/10 31/01/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 182,176 167,426 0 204,623 133,559 137,460 22,780 47.60%
NOSH 233,559 232,537 232,587 232,526 190,800 84,331 84,372 21.00%
Ratio Analysis
31/01/11 31/01/10 31/01/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 5.20% 18.24% 103.58% 126.48% 2.35% -4.60% -147.63% -
ROE 1.58% 4.28% 0.00% 20.24% -3.05% -3.62% -421.78% -
Per Share
31/01/11 31/01/10 31/01/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 23.64 16.87 13.31 14.08 51.94 89.83 76.39 -19.72%
EPS 1.23 3.08 13.79 17.81 -2.13 -5.90 -113.88 -
DPS 0.00 0.00 14.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.72 0.00 0.88 0.70 1.63 0.27 21.97%
Adjusted Per Share Value based on latest NOSH - 232,526
31/01/11 31/01/10 31/01/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 23.48 16.69 13.17 13.93 42.16 32.22 27.42 -2.86%
EPS 1.22 3.04 13.64 17.62 -1.73 -2.12 -40.87 -
DPS 0.00 0.00 13.85 0.00 0.00 0.00 0.00 -
NAPS 0.7749 0.7122 0.00 0.8704 0.5681 0.5847 0.0969 47.60%
Price Multiplier on Financial Quarter End Date
31/01/11 31/01/10 31/01/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 31/01/11 29/01/10 30/01/09 09/09/08 - - - -
Price 0.50 1.13 0.98 1.04 0.00 0.00 0.00 -
P/RPS 2.12 6.70 7.36 7.39 0.00 0.00 0.00 -
P/EPS 40.68 36.71 7.11 5.84 0.00 0.00 0.00 -
EY 2.46 2.72 14.07 17.12 0.00 0.00 0.00 -
DY 0.00 0.00 14.29 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.57 0.00 1.18 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/11 31/01/10 31/01/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 16/03/11 24/03/10 - - 30/10/07 27/10/06 30/11/05 -
Price 0.46 0.80 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.95 4.74 0.00 0.00 0.00 0.00 0.00 -
P/EPS 37.42 25.99 0.00 0.00 0.00 0.00 0.00 -
EY 2.67 3.85 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.11 0.00 0.00 0.00 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