[BJMEDIA] YoY Quarter Result on 31-Oct-2013 [#2]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
26-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- 39.43%
YoY- 105.49%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 12,099 11,805 13,612 14,855 10,277 13,396 14,299 -2.74%
PBT -482 71 761 1,485 -26,297 286 1,904 -
Tax -15 -17 -20 -14 -518 -5 -12 3.78%
NP -497 54 741 1,471 -26,815 281 1,892 -
-
NP to SH -497 54 741 1,471 -26,815 281 1,892 -
-
Tax Rate - 23.94% 2.63% 0.94% - 1.75% 0.63% -
Total Cost 12,596 11,751 12,871 13,384 37,092 13,115 12,407 0.25%
-
Net Worth 49,367 78,299 101,887 98,066 112,806 182,649 177,520 -19.19%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 49,367 78,299 101,887 98,066 112,806 182,649 177,520 -19.19%
NOSH 235,085 270,000 231,562 233,492 235,013 234,166 233,580 0.10%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin -4.11% 0.46% 5.44% 9.90% -260.92% 2.10% 13.23% -
ROE -1.01% 0.07% 0.73% 1.50% -23.77% 0.15% 1.07% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 5.15 4.37 5.88 6.36 4.37 5.72 6.12 -2.83%
EPS -0.21 0.02 0.32 0.63 -11.41 0.12 0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.29 0.44 0.42 0.48 0.78 0.76 -19.27%
Adjusted Per Share Value based on latest NOSH - 233,492
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 5.15 5.02 5.79 6.32 4.37 5.70 6.08 -2.72%
EPS -0.21 0.02 0.32 0.63 -11.41 0.12 0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.3331 0.4334 0.4172 0.4799 0.777 0.7551 -19.19%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.385 0.415 0.50 0.50 0.41 0.44 0.51 -
P/RPS 7.48 9.49 8.51 7.86 9.38 7.69 8.33 -1.77%
P/EPS -182.11 2,075.00 156.25 79.37 -3.59 366.67 62.96 -
EY -0.55 0.05 0.64 1.26 -27.83 0.27 1.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.43 1.14 1.19 0.85 0.56 0.67 18.21%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 09/12/16 15/12/15 18/12/14 26/12/13 14/12/12 08/12/11 09/12/10 -
Price 0.31 0.40 0.49 0.495 0.49 0.43 0.50 -
P/RPS 6.02 9.15 8.34 7.78 11.21 7.52 8.17 -4.95%
P/EPS -146.63 2,000.00 153.13 78.57 -4.29 358.33 61.73 -
EY -0.68 0.05 0.65 1.27 -23.29 0.28 1.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.38 1.11 1.18 1.02 0.55 0.66 14.39%

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