Highlights

[BJMEDIA] YoY Quarter Result on 2019-01-31 [#3]

Stock [BJMEDIA]: BERJAYA MEDIA BHD
Announcement Date 12-Mar-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2019
Quarter 31-Jan-2019  [#3]
Profit Trend QoQ -     -209.84%    YoY -     -225.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 6,943 8,301 10,721 12,136 13,295 16,174 14,410 -11.45%
  YoY % -16.36% -22.57% -11.66% -8.72% -17.80% 12.24% -
  Horiz. % 48.18% 57.61% 74.40% 84.22% 92.26% 112.24% 100.00%
PBT -7,953 -2,449 -4,493 -11,416 -5,183 1,458 -6,190 4.26%
  YoY % -224.74% 45.49% 60.64% -120.26% -455.49% 123.55% -
  Horiz. % 128.48% 39.56% 72.58% 184.43% 83.73% -23.55% 100.00%
Tax -10 -1 -13 -23 -21 -21 154 -
  YoY % -900.00% 92.31% 43.48% -9.52% 0.00% -113.64% -
  Horiz. % -6.49% -0.65% -8.44% -14.94% -13.64% -13.64% 100.00%
NP -7,963 -2,450 -4,506 -11,439 -5,204 1,437 -6,036 4.72%
  YoY % -225.02% 45.63% 60.61% -119.81% -462.14% 123.81% -
  Horiz. % 131.93% 40.59% 74.65% 189.51% 86.22% -23.81% 100.00%
NP to SH -7,963 -2,450 -4,506 -11,439 -5,204 1,437 -6,036 4.72%
  YoY % -225.02% 45.63% 60.61% -119.81% -462.14% 123.81% -
  Horiz. % 131.93% 40.59% 74.65% 189.51% 86.22% -23.81% 100.00%
Tax Rate - % - % - % - % - % 1.44 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 14,906 10,751 15,227 23,575 18,499 14,737 20,446 -5.13%
  YoY % 38.65% -29.40% -35.41% 27.44% 25.53% -27.92% -
  Horiz. % 72.90% 52.58% 74.47% 115.30% 90.48% 72.08% 100.00%
Net Worth 4,701 25,859 47,017 56,372 96,544 98,940 108,037 -40.68%
  YoY % -81.82% -45.00% -16.60% -41.61% -2.42% -8.42% -
  Horiz. % 4.35% 23.94% 43.52% 52.18% 89.36% 91.58% 100.00%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 4,701 25,859 47,017 56,372 96,544 98,940 108,037 -40.68%
  YoY % -81.82% -45.00% -16.60% -41.61% -2.42% -8.42% -
  Horiz. % 4.35% 23.94% 43.52% 52.18% 89.36% 91.58% 100.00%
NOSH 235,085 235,085 235,085 234,887 235,475 235,573 234,863 0.02%
  YoY % 0.00% 0.00% 0.08% -0.25% -0.04% 0.30% -
  Horiz. % 100.09% 100.09% 100.09% 100.01% 100.26% 100.30% 100.00%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin -114.69 % -29.51 % -42.03 % -94.26 % -39.14 % 8.88 % -41.89 % 18.27%
  YoY % -288.65% 29.79% 55.41% -140.83% -540.77% 121.20% -
  Horiz. % 273.79% 70.45% 100.33% 225.02% 93.44% -21.20% 100.00%
ROE -169.36 % -9.47 % -9.58 % -20.29 % -5.39 % 1.45 % -5.59 % 76.52%
  YoY % -1,688.38% 1.15% 52.78% -276.44% -471.72% 125.94% -
  Horiz. % 3,029.70% 169.41% 171.38% 362.97% 96.42% -25.94% 100.00%
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 2.95 3.53 4.56 5.17 5.65 6.87 6.14 -11.50%
  YoY % -16.43% -22.59% -11.80% -8.50% -17.76% 11.89% -
  Horiz. % 48.05% 57.49% 74.27% 84.20% 92.02% 111.89% 100.00%
EPS -3.39 -1.04 -1.92 -4.87 -2.21 0.61 -2.57 4.72%
  YoY % -225.96% 45.83% 60.57% -120.36% -462.30% 123.74% -
  Horiz. % 131.91% 40.47% 74.71% 189.49% 85.99% -23.74% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0200 0.1100 0.2000 0.2400 0.4100 0.4200 0.4600 -40.69%
  YoY % -81.82% -45.00% -16.67% -41.46% -2.38% -8.70% -
  Horiz. % 4.35% 23.91% 43.48% 52.17% 89.13% 91.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 235,085
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 2.95 3.53 4.56 5.16 5.66 6.88 6.13 -11.47%
  YoY % -16.43% -22.59% -11.63% -8.83% -17.73% 12.23% -
  Horiz. % 48.12% 57.59% 74.39% 84.18% 92.33% 112.23% 100.00%
EPS -3.39 -1.04 -1.92 -4.87 -2.21 0.61 -2.57 4.72%
  YoY % -225.96% 45.83% 60.57% -120.36% -462.30% 123.74% -
  Horiz. % 131.91% 40.47% 74.71% 189.49% 85.99% -23.74% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0200 0.1100 0.2000 0.2398 0.4107 0.4209 0.4596 -40.68%
  YoY % -81.82% -45.00% -16.60% -41.61% -2.42% -8.42% -
  Horiz. % 4.35% 23.93% 43.52% 52.18% 89.36% 91.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 -
Price 0.2300 0.2700 0.2900 0.4000 0.4050 0.5000 0.5050 -
P/RPS 7.79 7.65 6.36 7.74 7.17 7.28 8.23 -0.91%
  YoY % 1.83% 20.28% -17.83% 7.95% -1.51% -11.54% -
  Horiz. % 94.65% 92.95% 77.28% 94.05% 87.12% 88.46% 100.00%
P/EPS -6.79 -25.91 -15.13 -8.21 -18.33 81.97 -19.65 -16.22%
  YoY % 73.79% -71.25% -84.29% 55.21% -122.36% 517.15% -
  Horiz. % 34.55% 131.86% 77.00% 41.78% 93.28% -417.15% 100.00%
EY -14.73 -3.86 -6.61 -12.17 -5.46 1.22 -5.09 19.37%
  YoY % -281.61% 41.60% 45.69% -122.89% -547.54% 123.97% -
  Horiz. % 289.39% 75.83% 129.86% 239.10% 107.27% -23.97% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 11.50 2.45 1.45 1.67 0.99 1.19 1.10 47.85%
  YoY % 369.39% 68.97% -13.17% 68.69% -16.81% 8.18% -
  Horiz. % 1,045.45% 222.73% 131.82% 151.82% 90.00% 108.18% 100.00%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 12/03/19 20/03/18 14/03/17 22/03/16 12/03/15 13/03/14 22/03/13 -
Price 0.1750 0.2300 0.3600 0.4000 0.4150 0.4900 0.4750 -
P/RPS 5.93 6.51 7.89 7.74 7.35 7.14 7.74 -4.34%
  YoY % -8.91% -17.49% 1.94% 5.31% 2.94% -7.75% -
  Horiz. % 76.61% 84.11% 101.94% 100.00% 94.96% 92.25% 100.00%
P/EPS -5.17 -22.07 -18.78 -8.21 -18.78 80.33 -18.48 -19.12%
  YoY % 76.57% -17.52% -128.75% 56.28% -123.38% 534.69% -
  Horiz. % 27.98% 119.43% 101.62% 44.43% 101.62% -434.69% 100.00%
EY -19.36 -4.53 -5.32 -12.17 -5.33 1.24 -5.41 23.66%
  YoY % -327.37% 14.85% 56.29% -128.33% -529.84% 122.92% -
  Horiz. % 357.86% 83.73% 98.34% 224.95% 98.52% -22.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 8.75 2.09 1.80 1.67 1.01 1.17 1.03 42.82%
  YoY % 318.66% 16.11% 7.78% 65.35% -13.68% 13.59% -
  Horiz. % 849.51% 202.91% 174.76% 162.14% 98.06% 113.59% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

253  489  495  651 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.345-0.015 
 SAPNRG-WA 0.13-0.015 
 ARMADA 0.19-0.01 
 MTRONIC 0.09+0.015 
 PERDANA 0.39-0.055 
 PUC 0.095-0.01 
 EDEN 0.14+0.015 
 HUAAN 0.255-0.005 
 VELESTO 0.285-0.02 
 HSI-H6G 0.355-0.02 
Partners & Brokers