[BJMEDIA] QoQ Quarter Result on 30-Apr-2015 [#4]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
22-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
30-Apr-2015 [#4]
Profit Trend
QoQ- -436.64%
YoY- -21917.97%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Quarter Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 12,136 11,805 12,041 11,222 13,295 13,612 15,702 -15.74%
PBT -11,416 71 -988 -27,323 -5,183 761 1,254 -
Tax -23 -17 -17 -604 -21 -20 -20 9.73%
NP -11,439 54 -1,005 -27,927 -5,204 741 1,234 -
-
NP to SH -11,439 54 -1,005 -27,927 -5,204 741 1,234 -
-
Tax Rate - 23.94% - - - 2.63% 1.59% -
Total Cost 23,575 11,751 13,046 39,149 18,499 12,871 14,468 38.34%
-
Net Worth 56,372 78,299 67,779 70,522 96,544 101,887 102,042 -32.60%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 56,372 78,299 67,779 70,522 96,544 101,887 102,042 -32.60%
NOSH 234,887 270,000 233,720 235,075 235,475 231,562 237,307 -0.67%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin -94.26% 0.46% -8.35% -248.86% -39.14% 5.44% 7.86% -
ROE -20.29% 0.07% -1.48% -39.60% -5.39% 0.73% 1.21% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 5.17 4.37 5.15 4.77 5.65 5.88 6.62 -15.15%
EPS -4.87 0.02 -0.43 -11.88 -2.21 0.32 0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.29 0.29 0.30 0.41 0.44 0.43 -32.13%
Adjusted Per Share Value based on latest NOSH - 235,075
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 5.16 5.02 5.12 4.77 5.66 5.79 6.68 -15.77%
EPS -4.87 0.02 -0.43 -11.88 -2.21 0.32 0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2398 0.3331 0.2883 0.30 0.4107 0.4334 0.4341 -32.60%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 0.40 0.415 0.42 0.46 0.405 0.50 0.50 -
P/RPS 7.74 9.49 8.15 9.64 7.17 8.51 7.56 1.57%
P/EPS -8.21 2,075.00 -97.67 -3.87 -18.33 156.25 96.15 -
EY -12.17 0.05 -1.02 -25.83 -5.46 0.64 1.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.43 1.45 1.53 0.99 1.14 1.16 27.41%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 22/03/16 15/12/15 04/09/15 22/06/15 12/03/15 18/12/14 18/09/14 -
Price 0.40 0.40 0.48 0.37 0.415 0.49 0.535 -
P/RPS 7.74 9.15 9.32 7.75 7.35 8.34 8.09 -2.89%
P/EPS -8.21 2,000.00 -111.63 -3.11 -18.78 153.13 102.88 -
EY -12.17 0.05 -0.90 -32.11 -5.33 0.65 0.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.38 1.66 1.23 1.01 1.11 1.24 21.88%

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