[BJMEDIA] QoQ Quarter Result on 31-Jan-2012 [#3]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
09-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- 239.5%
YoY- -65.38%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 10,277 13,320 11,244 12,695 13,396 13,590 12,438 -11.89%
PBT -26,297 1,282 -35,979 959 286 655 1,072 -
Tax -518 -4 -1,061 -5 -5 -10 2,563 -
NP -26,815 1,278 -37,040 954 281 645 3,635 -
-
NP to SH -26,815 1,278 -37,040 954 281 645 3,635 -
-
Tax Rate - 0.31% - 0.52% 1.75% 1.53% -239.09% -
Total Cost 37,092 12,042 48,284 11,741 13,115 12,945 8,803 159.74%
-
Net Worth 112,806 134,899 136,322 176,839 182,649 195,888 186,410 -28.34%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 112,806 134,899 136,322 176,839 182,649 195,888 186,410 -28.34%
NOSH 235,013 236,666 235,039 232,682 234,166 238,888 233,012 0.56%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin -260.92% 9.59% -329.42% 7.51% 2.10% 4.75% 29.22% -
ROE -23.77% 0.95% -27.17% 0.54% 0.15% 0.33% 1.95% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 4.37 5.63 4.78 5.46 5.72 5.69 5.34 -12.45%
EPS -11.41 0.54 -15.76 0.41 0.12 0.27 1.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.57 0.58 0.76 0.78 0.82 0.80 -28.75%
Adjusted Per Share Value based on latest NOSH - 232,682
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 4.37 5.67 4.78 5.40 5.70 5.78 5.29 -11.90%
EPS -11.41 0.54 -15.76 0.41 0.12 0.27 1.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4799 0.5738 0.5799 0.7522 0.777 0.8333 0.7929 -28.33%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.41 0.44 0.42 0.49 0.44 0.67 0.56 -
P/RPS 9.38 7.82 8.78 8.98 7.69 11.78 10.49 -7.15%
P/EPS -3.59 81.48 -2.67 119.51 366.67 248.15 35.90 -
EY -27.83 1.23 -37.52 0.84 0.27 0.40 2.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.77 0.72 0.64 0.56 0.82 0.70 13.75%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 14/12/12 14/09/12 20/06/12 09/03/12 08/12/11 12/09/11 23/06/11 -
Price 0.49 0.46 0.46 0.45 0.43 0.54 0.67 -
P/RPS 11.21 8.17 9.62 8.25 7.52 9.49 12.55 -7.21%
P/EPS -4.29 85.19 -2.92 109.76 358.33 200.00 42.95 -
EY -23.29 1.17 -34.26 0.91 0.28 0.50 2.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.81 0.79 0.59 0.55 0.66 0.84 13.75%

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