[BJMEDIA] QoQ TTM 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- -11.34%
YoY- -1344.12%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
TTM Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 57,284 52,706 51,423 49,251 47,536 50,655 50,925 8.13%
PBT -15,105 -42,887 -42,673 -67,184 -60,035 -33,452 -34,079 -41.78%
Tax -381 -885 -876 -1,429 -1,588 -1,075 -1,081 -50.00%
NP -15,486 -43,772 -43,549 -68,613 -61,623 -34,527 -35,160 -42.02%
-
NP to SH -15,486 -43,772 -43,549 -68,613 -61,623 -34,527 -35,160 -42.02%
-
Tax Rate - - - - - - - -
Total Cost 72,770 96,478 94,972 117,864 109,159 85,182 86,085 -10.57%
-
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 -27.03% -83.05% -84.69% -139.31% -129.63% -68.16% -69.04% -
ROE -15.79% -43.42% -45.14% -63.51% -54.63% -25.59% -25.79% -
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 24.53 22.48 21.86 20.97 20.23 21.40 21.67 8.59%
EPS -6.63 -18.67 -18.51 -29.21 -26.22 -14.59 -14.96 -41.78%
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 24.37 22.42 21.87 20.95 20.22 21.55 21.66 8.15%
EPS -6.59 -18.62 -18.52 -29.19 -26.21 -14.69 -14.96 -42.01%
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 2.04 2.05 2.17 2.41 2.03 2.06 1.94 3.39%
P/EPS -7.54 -2.46 -2.57 -1.73 -1.56 -3.02 -2.81 92.75%
EY -13.26 -40.59 -38.97 -57.85 -63.95 -33.16 -35.62 -48.15%
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 2.02 2.22 2.24 2.27 2.42 2.15 2.12 -3.16%
P/EPS -7.46 -2.68 -2.65 -1.63 -1.87 -3.15 -3.08 80.06%
EY -13.40 -37.34 -37.77 -61.50 -53.51 -31.71 -32.52 -44.53%
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