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

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
12-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- -263.49%
YoY- -181.48%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Cumulative Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 23,846 12,041 53,831 42,609 29,314 15,702 58,715 -45.06%
PBT -917 -988 -30,491 -3,168 2,015 1,254 2,972 -
Tax -34 -17 -665 -61 -40 -20 1,119 -
NP -951 -1,005 -31,156 -3,229 1,975 1,234 4,091 -
-
NP to SH -951 -1,005 -31,156 -3,229 1,975 1,234 4,091 -
-
Tax Rate - - - - 1.99% 1.59% -37.65% -
Total Cost 24,797 13,046 84,987 45,838 27,339 14,468 54,624 -40.84%
-
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 -1.38% -1.48% -44.17% -3.34% 1.91% 1.21% 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 10.03 5.15 22.89 18.08 12.47 6.62 25.12 -45.68%
EPS -0.40 -0.43 -13.25 -1.37 0.84 0.52 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 10.14 5.12 22.90 18.12 12.47 6.68 24.98 -45.08%
EPS -0.40 -0.43 -13.25 -1.37 0.84 0.52 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 4.14 8.15 2.01 2.24 4.01 7.56 1.99 62.74%
P/EPS -103.75 -97.67 -3.47 -29.56 59.52 96.15 28.57 -
EY -0.96 -1.02 -28.80 -3.38 1.68 1.04 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 3.99 9.32 1.62 2.30 3.93 8.09 1.99 58.80%
P/EPS -100.00 -111.63 -2.79 -30.29 58.33 102.88 28.57 -
EY -1.00 -0.90 -35.81 -3.30 1.71 0.97 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