[BJMEDIA] QoQ Annualized Quarter Result on 31-Oct-2013 [#2]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
26-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- 19.72%
YoY- 109.89%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 62,808 58,715 60,842 58,916 58,412 51,423 50,676 15.42%
PBT 5,016 2,972 5,348 5,106 4,272 -42,673 -41,606 -
Tax -80 1,119 -64 -54 -52 -875 -490 -70.22%
NP 4,936 4,091 5,284 5,052 4,220 -43,548 -42,097 -
-
NP to SH 4,936 4,091 5,284 5,052 4,220 -43,548 -42,097 -
-
Tax Rate 1.59% -37.65% 1.20% 1.06% 1.22% - - -
Total Cost 57,872 54,624 55,558 53,864 54,192 94,971 92,773 -27.05%
-
Net Worth 102,042 98,183 97,909 98,233 100,811 96,357 108,142 -3.80%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 102,042 98,183 97,909 98,233 100,811 96,357 108,142 -3.80%
NOSH 237,307 233,771 233,117 233,888 234,444 235,018 235,093 0.62%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 7.86% 6.97% 8.68% 8.57% 7.22% -84.69% -83.07% -
ROE 4.84% 4.17% 5.40% 5.14% 4.19% -45.19% -38.93% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 26.47 25.12 26.10 25.19 24.92 21.88 21.56 14.70%
EPS 2.08 1.75 2.27 2.16 1.80 -18.53 -17.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.42 0.42 0.42 0.43 0.41 0.46 -4.40%
Adjusted Per Share Value based on latest NOSH - 233,492
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 26.72 24.98 25.88 25.06 24.85 21.87 21.56 15.42%
EPS 2.10 1.74 2.25 2.15 1.80 -18.52 -17.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4341 0.4177 0.4165 0.4179 0.4288 0.4099 0.46 -3.79%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 0.50 0.50 0.50 0.50 0.46 0.475 0.505 -
P/RPS 1.89 1.99 1.92 1.98 1.85 2.17 2.34 -13.30%
P/EPS 24.04 28.57 22.06 23.15 25.56 -2.56 -2.82 -
EY 4.16 3.50 4.53 4.32 3.91 -39.01 -35.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.19 1.19 1.19 1.07 1.16 1.10 3.61%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 18/09/14 20/06/14 13/03/14 26/12/13 19/09/13 20/06/13 22/03/13 -
Price 0.535 0.50 0.49 0.495 0.50 0.49 0.475 -
P/RPS 2.02 1.99 1.88 1.97 2.01 2.24 2.20 -5.54%
P/EPS 25.72 28.57 21.62 22.92 27.78 -2.64 -2.65 -
EY 3.89 3.50 4.63 4.36 3.60 -37.82 -37.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.19 1.17 1.18 1.16 1.20 1.03 13.20%

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