[BJMEDIA] QoQ Annualized Quarter Result on 31-Jan-2015 [#3]

Announcement Date
12-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- -209.0%
YoY- -181.48%
Quarter Report
View:
Show?
Annualized Quarter Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 47,692 48,164 53,831 56,812 58,628 62,808 58,715 -12.91%
PBT -1,834 -3,952 -30,491 -4,224 4,030 5,016 2,972 -
Tax -68 -68 -665 -81 -80 -80 1,119 -
NP -1,902 -4,020 -31,156 -4,305 3,950 4,936 4,091 -
-
NP to SH -1,902 -4,020 -31,156 -4,305 3,950 4,936 4,091 -
-
Tax Rate - - - - 1.99% 1.59% -37.65% -
Total Cost 49,594 52,184 84,987 61,117 54,678 57,872 54,624 -6.22%
-
Net Worth 68,947 67,779 70,541 96,634 103,452 102,042 98,183 -20.94%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 68,947 67,779 70,541 96,634 103,452 102,042 98,183 -20.94%
NOSH 237,749 233,720 235,139 235,693 235,119 237,307 233,771 1.12%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin -3.99% -8.35% -57.88% -7.58% 6.74% 7.86% 6.97% -
ROE -2.76% -5.93% -44.17% -4.46% 3.82% 4.84% 4.17% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 20.06 20.61 22.89 24.10 24.94 26.47 25.12 -13.89%
EPS -0.80 -1.72 -13.25 -1.83 1.68 2.08 1.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.29 0.30 0.41 0.44 0.43 0.42 -21.82%
Adjusted Per Share Value based on latest NOSH - 235,475
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 20.29 20.49 22.90 24.17 24.94 26.72 24.98 -12.91%
EPS -0.81 -1.71 -13.25 -1.83 1.68 2.10 1.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2933 0.2883 0.3001 0.4111 0.4401 0.4341 0.4177 -20.94%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 0.415 0.42 0.46 0.405 0.50 0.50 0.50 -
P/RPS 2.07 2.04 2.01 1.68 2.01 1.89 1.99 2.65%
P/EPS -51.88 -24.42 -3.47 -22.17 29.76 24.04 28.57 -
EY -1.93 -4.10 -28.80 -4.51 3.36 4.16 3.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.45 1.53 0.99 1.14 1.16 1.19 12.99%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 15/12/15 04/09/15 22/06/15 12/03/15 18/12/14 18/09/14 20/06/14 -
Price 0.40 0.48 0.37 0.415 0.49 0.535 0.50 -
P/RPS 1.99 2.33 1.62 1.72 1.97 2.02 1.99 0.00%
P/EPS -50.00 -27.91 -2.79 -22.72 29.17 25.72 28.57 -
EY -2.00 -3.58 -35.81 -4.40 3.43 3.89 3.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.66 1.23 1.01 1.11 1.24 1.19 10.34%

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