[BJMEDIA] YoY TTM Result on 31-Jan-2012 [#3]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
09-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- -24.63%
YoY- 92.09%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
TTM Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 55,692 59,048 49,251 52,119 55,206 39,236 30,956 10.27%
PBT -4,207 -7,457 -67,184 2,972 2,896 6,388 32,022 -
Tax 1,106 -556 -1,429 2,543 -25 770 42 72.44%
NP -3,101 -8,013 -68,613 5,515 2,871 7,158 32,064 -
-
NP to SH -3,101 -8,013 -68,613 5,515 2,871 7,158 32,064 -
-
Tax Rate - - - -85.57% 0.86% -12.05% -0.13% -
Total Cost 58,793 67,061 117,864 46,604 52,335 32,078 -1,108 -
-
Net Worth 96,544 98,940 108,037 176,839 182,176 167,426 0 -
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div - - - - - - 32,562 -
Div Payout % - - - - - - 101.55% -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 96,544 98,940 108,037 176,839 182,176 167,426 0 -
NOSH 235,475 235,573 234,863 232,682 233,559 232,537 232,587 0.20%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin -5.57% -13.57% -139.31% 10.58% 5.20% 18.24% 103.58% -
ROE -3.21% -8.10% -63.51% 3.12% 1.58% 4.28% 0.00% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 23.65 25.07 20.97 22.40 23.64 16.87 13.31 10.04%
EPS -1.32 -3.40 -29.21 2.37 1.23 3.08 13.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 14.00 -
NAPS 0.41 0.42 0.46 0.76 0.78 0.72 0.00 -
Adjusted Per Share Value based on latest NOSH - 232,682
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 23.69 25.12 20.95 22.17 23.48 16.69 13.17 10.27%
EPS -1.32 -3.41 -29.19 2.35 1.22 3.04 13.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 13.85 -
NAPS 0.4107 0.4209 0.4596 0.7522 0.7749 0.7122 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 0.405 0.50 0.505 0.49 0.50 1.13 0.98 -
P/RPS 1.71 1.99 2.41 2.19 2.12 6.70 7.36 -21.58%
P/EPS -30.75 -14.70 -1.73 20.67 40.68 36.71 7.11 -
EY -3.25 -6.80 -57.85 4.84 2.46 2.72 14.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 14.29 -
P/NAPS 0.99 1.19 1.10 0.64 0.64 1.57 0.00 -
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 12/03/15 13/03/14 22/03/13 09/03/12 16/03/11 24/03/10 - -
Price 0.415 0.49 0.475 0.45 0.46 0.80 0.00 -
P/RPS 1.75 1.95 2.27 2.01 1.95 4.74 0.00 -
P/EPS -31.51 -14.41 -1.63 18.99 37.42 25.99 0.00 -
EY -3.17 -6.94 -61.50 5.27 2.67 3.85 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.17 1.03 0.59 0.59 1.11 0.00 -

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