[BJMEDIA] QoQ Quarter Result on 31-Jan-2013 [#3]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
22-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- 77.49%
YoY- -732.7%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 14,855 14,603 13,416 14,410 10,277 13,320 11,244 20.34%
PBT 1,485 1,068 -11,468 -6,190 -26,297 1,282 -35,979 -
Tax -14 -13 -508 154 -518 -4 -1,061 -94.37%
NP 1,471 1,055 -11,976 -6,036 -26,815 1,278 -37,040 -
-
NP to SH 1,471 1,055 -11,976 -6,036 -26,815 1,278 -37,040 -
-
Tax Rate 0.94% 1.22% - - - 0.31% - -
Total Cost 13,384 13,548 25,392 20,446 37,092 12,042 48,284 -57.38%
-
Net Worth 98,066 100,811 96,466 108,037 112,806 134,899 136,322 -19.66%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 98,066 100,811 96,466 108,037 112,806 134,899 136,322 -19.66%
NOSH 233,492 234,444 235,284 234,863 235,013 236,666 235,039 -0.43%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 9.90% 7.22% -89.27% -41.89% -260.92% 9.59% -329.42% -
ROE 1.50% 1.05% -12.41% -5.59% -23.77% 0.95% -27.17% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 6.36 6.23 5.70 6.14 4.37 5.63 4.78 20.90%
EPS 0.63 0.45 -5.09 -2.57 -11.41 0.54 -15.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.43 0.41 0.46 0.48 0.57 0.58 -19.31%
Adjusted Per Share Value based on latest NOSH - 234,863
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 6.32 6.21 5.71 6.13 4.37 5.67 4.78 20.40%
EPS 0.63 0.45 -5.09 -2.57 -11.41 0.54 -15.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4172 0.4288 0.4103 0.4596 0.4799 0.5738 0.5799 -19.66%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.50 0.46 0.475 0.505 0.41 0.44 0.42 -
P/RPS 7.86 7.39 8.33 8.23 9.38 7.82 8.78 -7.09%
P/EPS 79.37 102.22 -9.33 -19.65 -3.59 81.48 -2.67 -
EY 1.26 0.98 -10.72 -5.09 -27.83 1.23 -37.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.07 1.16 1.10 0.85 0.77 0.72 39.66%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 26/12/13 19/09/13 20/06/13 22/03/13 14/12/12 14/09/12 20/06/12 -
Price 0.495 0.50 0.49 0.475 0.49 0.46 0.46 -
P/RPS 7.78 8.03 8.59 7.74 11.21 8.17 9.62 -13.16%
P/EPS 78.57 111.11 -9.63 -18.48 -4.29 85.19 -2.92 -
EY 1.27 0.90 -10.39 -5.41 -23.29 1.17 -34.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.16 1.20 1.03 1.02 0.81 0.79 30.57%

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