[BJMEDIA] QoQ Annualized Quarter Result on 31-Oct-2012 [#2]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
14-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Oct-2012 [#2]
Profit Trend
QoQ- -1099.1%
YoY- -2857.78%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 58,412 51,423 50,676 47,194 53,280 50,925 52,908 6.82%
PBT 4,272 -42,673 -41,606 -50,030 5,128 -34,079 2,533 41.73%
Tax -52 -875 -490 -1,044 -16 -1,081 -26 58.80%
NP 4,220 -43,548 -42,097 -51,074 5,112 -35,160 2,506 41.58%
-
NP to SH 4,220 -43,548 -42,097 -51,074 5,112 -35,160 2,506 41.58%
-
Tax Rate 1.22% - - - 0.31% - 1.03% -
Total Cost 54,192 94,971 92,773 98,268 48,168 86,085 50,401 4.95%
-
Net Worth 100,811 96,357 108,142 112,766 134,899 136,322 178,599 -31.72%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 100,811 96,357 108,142 112,766 134,899 136,322 178,599 -31.72%
NOSH 234,444 235,018 235,093 234,931 236,666 235,039 234,999 -0.15%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 7.22% -84.69% -83.07% -108.22% 9.59% -69.04% 4.74% -
ROE 4.19% -45.19% -38.93% -45.29% 3.79% -25.79% 1.40% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 24.92 21.88 21.56 20.09 22.51 21.67 22.51 7.02%
EPS 1.80 -18.53 -17.91 -21.74 2.16 -14.96 1.07 41.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.41 0.46 0.48 0.57 0.58 0.76 -31.61%
Adjusted Per Share Value based on latest NOSH - 235,013
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 24.85 21.87 21.56 20.08 22.66 21.66 22.51 6.82%
EPS 1.80 -18.52 -17.91 -21.73 2.17 -14.96 1.07 41.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4288 0.4099 0.46 0.4797 0.5738 0.5799 0.7597 -31.72%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.46 0.475 0.505 0.41 0.44 0.42 0.49 -
P/RPS 1.85 2.17 2.34 2.04 1.95 1.94 2.18 -10.37%
P/EPS 25.56 -2.56 -2.82 -1.89 20.37 -2.81 45.94 -32.37%
EY 3.91 -39.01 -35.46 -53.02 4.91 -35.62 2.18 47.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.16 1.10 0.85 0.77 0.72 0.64 40.90%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 19/09/13 20/06/13 22/03/13 14/12/12 14/09/12 20/06/12 09/03/12 -
Price 0.50 0.49 0.475 0.49 0.46 0.46 0.45 -
P/RPS 2.01 2.24 2.20 2.44 2.04 2.12 2.00 0.33%
P/EPS 27.78 -2.64 -2.65 -2.25 21.30 -3.08 42.19 -24.33%
EY 3.60 -37.82 -37.70 -44.37 4.70 -32.52 2.37 32.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.20 1.03 1.02 0.81 0.79 0.59 57.00%

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