[BJMEDIA] QoQ Cumulative Quarter Result on 31-Jul-2013 [#1]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
19-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- 102.42%
YoY- -17.45%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Cumulative Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 58,715 45,632 29,458 14,603 51,423 38,007 23,597 83.93%
PBT 2,972 4,011 2,553 1,068 -42,673 -31,205 -25,015 -
Tax 1,119 -48 -27 -13 -875 -368 -522 -
NP 4,091 3,963 2,526 1,055 -43,548 -31,573 -25,537 -
-
NP to SH 4,091 3,963 2,526 1,055 -43,548 -31,573 -25,537 -
-
Tax Rate -37.65% 1.20% 1.06% 1.22% - - - -
Total Cost 54,624 41,669 26,932 13,548 94,971 69,580 49,134 7.33%
-
Net Worth 98,183 97,909 98,233 100,811 96,357 108,142 112,766 -8.84%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 98,183 97,909 98,233 100,811 96,357 108,142 112,766 -8.84%
NOSH 233,771 233,117 233,888 234,444 235,018 235,093 234,931 -0.33%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 6.97% 8.68% 8.57% 7.22% -84.69% -83.07% -108.22% -
ROE 4.17% 4.05% 2.57% 1.05% -45.19% -29.20% -22.65% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 25.12 19.57 12.59 6.23 21.88 16.17 10.04 84.60%
EPS 1.75 1.70 1.08 0.45 -18.53 -13.43 -10.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.42 0.42 0.43 0.41 0.46 0.48 -8.53%
Adjusted Per Share Value based on latest NOSH - 234,444
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 24.98 19.41 12.53 6.21 21.87 16.17 10.04 83.92%
EPS 1.74 1.69 1.07 0.45 -18.52 -13.43 -10.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4177 0.4165 0.4179 0.4288 0.4099 0.46 0.4797 -8.83%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.50 0.50 0.50 0.46 0.475 0.505 0.41 -
P/RPS 1.99 2.55 3.97 7.39 2.17 3.12 4.08 -38.11%
P/EPS 28.57 29.41 46.30 102.22 -2.56 -3.76 -3.77 -
EY 3.50 3.40 2.16 0.98 -39.01 -26.59 -26.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.19 1.19 1.07 1.16 1.10 0.85 25.22%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 20/06/14 13/03/14 26/12/13 19/09/13 20/06/13 22/03/13 14/12/12 -
Price 0.50 0.49 0.495 0.50 0.49 0.475 0.49 -
P/RPS 1.99 2.50 3.93 8.03 2.24 2.94 4.88 -45.09%
P/EPS 28.57 28.82 45.83 111.11 -2.64 -3.54 -4.51 -
EY 3.50 3.47 2.18 0.90 -37.82 -28.27 -22.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.17 1.18 1.16 1.20 1.03 1.02 10.85%

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