[BJMEDIA] QoQ TTM 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- -0.51%
YoY- -26.78%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
TTM Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 58,715 59,048 57,284 52,706 51,423 49,251 47,536 15.16%
PBT 2,972 -7,457 -15,105 -42,887 -42,673 -67,184 -60,035 -
Tax 1,119 -556 -381 -885 -876 -1,429 -1,588 -
NP 4,091 -8,013 -15,486 -43,772 -43,549 -68,613 -61,623 -
-
NP to SH 4,091 -8,013 -15,486 -43,772 -43,549 -68,613 -61,623 -
-
Tax Rate -37.65% - - - - - - -
Total Cost 54,624 67,061 72,770 96,478 94,972 117,864 109,159 -37.04%
-
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 6.97% -13.57% -27.03% -83.05% -84.69% -139.31% -129.63% -
ROE 3.80% -8.10% -15.79% -43.42% -45.14% -63.51% -54.63% -
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 22.94 25.07 24.53 22.48 21.86 20.97 20.23 8.76%
EPS 1.60 -3.40 -6.63 -18.67 -18.51 -29.21 -26.22 -
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 24.98 25.12 24.37 22.42 21.87 20.95 20.22 15.17%
EPS 1.74 -3.41 -6.59 -18.62 -18.52 -29.19 -26.21 -
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 2.18 1.99 2.04 2.05 2.17 2.41 2.03 4.88%
P/EPS 31.29 -14.70 -7.54 -2.46 -2.57 -1.73 -1.56 -
EY 3.20 -6.80 -13.26 -40.59 -38.97 -57.85 -63.95 -
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 2.18 1.95 2.02 2.22 2.24 2.27 2.42 -6.74%
P/EPS 31.29 -14.41 -7.46 -2.68 -2.65 -1.63 -1.87 -
EY 3.20 -6.94 -13.40 -37.34 -37.77 -61.50 -53.51 -
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