[BJMEDIA] QoQ 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- 108.81%
YoY- -17.45%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 13,083 16,174 14,855 14,603 13,416 14,410 10,277 17.51%
PBT -1,039 1,458 1,485 1,068 -11,468 -6,190 -26,297 -88.46%
Tax 1,167 -21 -14 -13 -508 154 -518 -
NP 128 1,437 1,471 1,055 -11,976 -6,036 -26,815 -
-
NP to SH 128 1,437 1,471 1,055 -11,976 -6,036 -26,815 -
-
Tax Rate - 1.44% 0.94% 1.22% - - - -
Total Cost 12,955 14,737 13,384 13,548 25,392 20,446 37,092 -50.50%
-
Net Worth 107,519 98,940 98,066 100,811 96,466 108,037 112,806 -3.15%
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 107,519 98,940 98,066 100,811 96,466 108,037 112,806 -3.15%
NOSH 255,999 235,573 233,492 234,444 235,284 234,863 235,013 5.88%
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 0.98% 8.88% 9.90% 7.22% -89.27% -41.89% -260.92% -
ROE 0.12% 1.45% 1.50% 1.05% -12.41% -5.59% -23.77% -
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 5.11 6.87 6.36 6.23 5.70 6.14 4.37 11.02%
EPS 0.05 0.61 0.63 0.45 -5.09 -2.57 -11.41 -
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 5.57 6.88 6.32 6.21 5.71 6.13 4.37 17.60%
EPS 0.05 0.61 0.63 0.45 -5.09 -2.57 -11.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4574 0.4209 0.4172 0.4288 0.4103 0.4596 0.4799 -3.15%
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 9.78 7.28 7.86 7.39 8.33 8.23 9.38 2.83%
P/EPS 1,000.00 81.97 79.37 102.22 -9.33 -19.65 -3.59 -
EY 0.10 1.22 1.26 0.98 -10.72 -5.09 -27.83 -
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 9.78 7.14 7.78 8.03 8.59 7.74 11.21 -8.71%
P/EPS 1,000.00 80.33 78.57 111.11 -9.63 -18.48 -4.29 -
EY 0.10 1.24 1.27 0.90 -10.39 -5.41 -23.29 -
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