[BJMEDIA] YoY TTM Result on 31-Oct-2012 [#2]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
14-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Oct-2012 [#2]
Profit Trend
QoQ- -78.48%
YoY- -942.19%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
TTM Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 48,363 58,571 57,284 47,536 54,990 53,753 35,882 5.09%
PBT -33,423 2,434 -15,105 -60,035 4,785 1,691 -1,810 62.54%
Tax -659 1,106 -381 -1,588 2,532 -18 779 -
NP -34,082 3,540 -15,486 -61,623 7,317 1,673 -1,031 79.09%
-
NP to SH -34,082 3,540 -15,486 -61,623 7,317 1,673 -1,031 79.09%
-
Tax Rate - -45.44% - - -52.92% 1.06% - -
Total Cost 82,445 55,031 72,770 109,159 47,673 52,080 36,913 14.32%
-
Net Worth 78,299 101,887 98,066 112,806 182,649 177,520 180,339 -12.97%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 78,299 101,887 98,066 112,806 182,649 177,520 180,339 -12.97%
NOSH 270,000 231,562 233,492 235,013 234,166 233,580 253,999 1.02%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin -70.47% 6.04% -27.03% -129.63% 13.31% 3.11% -2.87% -
ROE -43.53% 3.47% -15.79% -54.63% 4.01% 0.94% -0.57% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 17.91 25.29 24.53 20.23 23.48 23.01 14.13 4.02%
EPS -12.62 1.53 -6.63 -26.22 3.12 0.72 -0.41 76.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.44 0.42 0.48 0.78 0.76 0.71 -13.85%
Adjusted Per Share Value based on latest NOSH - 235,013
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 20.57 24.91 24.37 20.22 23.39 22.87 15.26 5.10%
EPS -14.50 1.51 -6.59 -26.21 3.11 0.71 -0.44 79.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3331 0.4334 0.4172 0.4799 0.777 0.7551 0.7671 -12.97%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.415 0.50 0.50 0.41 0.44 0.51 1.22 -
P/RPS 2.32 1.98 2.04 2.03 1.87 2.22 8.64 -19.67%
P/EPS -3.29 32.71 -7.54 -1.56 14.08 71.20 -300.56 -52.86%
EY -30.42 3.06 -13.26 -63.95 7.10 1.40 -0.33 112.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.14 1.19 0.85 0.56 0.67 1.72 -3.02%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 15/12/15 18/12/14 26/12/13 14/12/12 08/12/11 09/12/10 03/12/09 -
Price 0.40 0.49 0.495 0.49 0.43 0.50 1.15 -
P/RPS 2.23 1.94 2.02 2.42 1.83 2.17 8.14 -19.40%
P/EPS -3.17 32.05 -7.46 -1.87 13.76 69.81 -283.32 -52.69%
EY -31.56 3.12 -13.40 -53.51 7.27 1.43 -0.35 111.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.11 1.18 1.02 0.55 0.66 1.62 -2.63%

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