Highlights

[BJMEDIA] YoY Quarter Result on 2018-10-31 [#2]

Stock [BJMEDIA]: BERJAYA MEDIA BHD
Announcement Date 06-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2019
Quarter 31-Oct-2018  [#2]
Profit Trend QoQ -     6.55%    YoY -     -1.38%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 6,532 8,345 12,099 11,805 13,612 14,855 10,277 -7.27%
  YoY % -21.73% -31.03% 2.49% -13.28% -8.37% 44.55% -
  Horiz. % 63.56% 81.20% 117.73% 114.87% 132.45% 144.55% 100.00%
PBT -2,561 -2,522 -482 71 761 1,485 -26,297 -32.16%
  YoY % -1.55% -423.24% -778.87% -90.67% -48.75% 105.65% -
  Horiz. % 9.74% 9.59% 1.83% -0.27% -2.89% -5.65% 100.00%
Tax -9 -13 -15 -17 -20 -14 -518 -49.09%
  YoY % 30.77% 13.33% 11.76% 15.00% -42.86% 97.30% -
  Horiz. % 1.74% 2.51% 2.90% 3.28% 3.86% 2.70% 100.00%
NP -2,570 -2,535 -497 54 741 1,471 -26,815 -32.34%
  YoY % -1.38% -410.06% -1,020.37% -92.71% -49.63% 105.49% -
  Horiz. % 9.58% 9.45% 1.85% -0.20% -2.76% -5.49% 100.00%
NP to SH -2,570 -2,535 -497 54 741 1,471 -26,815 -32.34%
  YoY % -1.38% -410.06% -1,020.37% -92.71% -49.63% 105.49% -
  Horiz. % 9.58% 9.45% 1.85% -0.20% -2.76% -5.49% 100.00%
Tax Rate - % - % - % 23.94 % 2.63 % 0.94 % - % -
  YoY % 0.00% 0.00% 0.00% 810.27% 179.79% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 2,546.81% 279.79% 100.00% -
Total Cost 9,102 10,880 12,596 11,751 12,871 13,384 37,092 -20.87%
  YoY % -16.34% -13.62% 7.19% -8.70% -3.83% -63.92% -
  Horiz. % 24.54% 29.33% 33.96% 31.68% 34.70% 36.08% 100.00%
Net Worth 11,754 28,210 49,367 78,299 101,887 98,066 112,806 -31.39%
  YoY % -58.33% -42.86% -36.95% -23.15% 3.90% -13.07% -
  Horiz. % 10.42% 25.01% 43.76% 69.41% 90.32% 86.93% 100.00%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 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
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 11,754 28,210 49,367 78,299 101,887 98,066 112,806 -31.39%
  YoY % -58.33% -42.86% -36.95% -23.15% 3.90% -13.07% -
  Horiz. % 10.42% 25.01% 43.76% 69.41% 90.32% 86.93% 100.00%
NOSH 235,085 235,085 235,085 270,000 231,562 233,492 235,013 0.01%
  YoY % 0.00% 0.00% -12.93% 16.60% -0.83% -0.65% -
  Horiz. % 100.03% 100.03% 100.03% 114.89% 98.53% 99.35% 100.00%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin -39.34 % -30.38 % -4.11 % 0.46 % 5.44 % 9.90 % -260.92 % -27.03%
  YoY % -29.49% -639.17% -993.48% -91.54% -45.05% 103.79% -
  Horiz. % 15.08% 11.64% 1.58% -0.18% -2.08% -3.79% 100.00%
ROE -21.86 % -8.99 % -1.01 % 0.07 % 0.73 % 1.50 % -23.77 % -1.39%
  YoY % -143.16% -790.10% -1,542.86% -90.41% -51.33% 106.31% -
  Horiz. % 91.96% 37.82% 4.25% -0.29% -3.07% -6.31% 100.00%
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 2.78 3.55 5.15 4.37 5.88 6.36 4.37 -7.26%
  YoY % -21.69% -31.07% 17.85% -25.68% -7.55% 45.54% -
  Horiz. % 63.62% 81.24% 117.85% 100.00% 134.55% 145.54% 100.00%
EPS -1.09 -1.08 -0.21 0.02 0.32 0.63 -11.41 -32.38%
  YoY % -0.93% -414.29% -1,150.00% -93.75% -49.21% 105.52% -
  Horiz. % 9.55% 9.47% 1.84% -0.18% -2.80% -5.52% 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 0.0500 0.1200 0.2100 0.2900 0.4400 0.4200 0.4800 -31.39%
  YoY % -58.33% -42.86% -27.59% -34.09% 4.76% -12.50% -
  Horiz. % 10.42% 25.00% 43.75% 60.42% 91.67% 87.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 235,085
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 2.78 3.55 5.15 5.02 5.79 6.32 4.37 -7.26%
  YoY % -21.69% -31.07% 2.59% -13.30% -8.39% 44.62% -
  Horiz. % 63.62% 81.24% 117.85% 114.87% 132.49% 144.62% 100.00%
EPS -1.09 -1.08 -0.21 0.02 0.32 0.63 -11.41 -32.38%
  YoY % -0.93% -414.29% -1,150.00% -93.75% -49.21% 105.52% -
  Horiz. % 9.55% 9.47% 1.84% -0.18% -2.80% -5.52% 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 0.0500 0.1200 0.2100 0.3331 0.4334 0.4172 0.4799 -31.39%
  YoY % -58.33% -42.86% -36.96% -23.14% 3.88% -13.07% -
  Horiz. % 10.42% 25.01% 43.76% 69.41% 90.31% 86.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 0.1800 0.2400 0.3850 0.4150 0.5000 0.5000 0.4100 -
P/RPS 6.48 6.76 7.48 9.49 8.51 7.86 9.38 -5.98%
  YoY % -4.14% -9.63% -21.18% 11.52% 8.27% -16.20% -
  Horiz. % 69.08% 72.07% 79.74% 101.17% 90.72% 83.80% 100.00%
P/EPS -16.47 -22.26 -182.11 2,075.00 156.25 79.37 -3.59 28.89%
  YoY % 26.01% 87.78% -108.78% 1,228.00% 96.86% 2,310.86% -
  Horiz. % 458.77% 620.06% 5,072.70% -57,799.45% -4,352.37% -2,210.86% 100.00%
EY -6.07 -4.49 -0.55 0.05 0.64 1.26 -27.83 -22.41%
  YoY % -35.19% -716.36% -1,200.00% -92.19% -49.21% 104.53% -
  Horiz. % 21.81% 16.13% 1.98% -0.18% -2.30% -4.53% 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 3.60 2.00 1.83 1.43 1.14 1.19 0.85 27.18%
  YoY % 80.00% 9.29% 27.97% 25.44% -4.20% 40.00% -
  Horiz. % 423.53% 235.29% 215.29% 168.24% 134.12% 140.00% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 06/12/18 08/12/17 09/12/16 15/12/15 18/12/14 26/12/13 14/12/12 -
Price 0.1350 0.3650 0.3100 0.4000 0.4900 0.4950 0.4900 -
P/RPS 4.86 10.28 6.02 9.15 8.34 7.78 11.21 -13.00%
  YoY % -52.72% 70.76% -34.21% 9.71% 7.20% -30.60% -
  Horiz. % 43.35% 91.70% 53.70% 81.62% 74.40% 69.40% 100.00%
P/EPS -12.35 -33.85 -146.63 2,000.00 153.13 78.57 -4.29 19.26%
  YoY % 63.52% 76.91% -107.33% 1,206.08% 94.90% 1,931.47% -
  Horiz. % 287.88% 789.04% 3,417.95% -46,620.05% -3,569.46% -1,831.47% 100.00%
EY -8.10 -2.95 -0.68 0.05 0.65 1.27 -23.29 -16.13%
  YoY % -174.58% -333.82% -1,460.00% -92.31% -48.82% 105.45% -
  Horiz. % 34.78% 12.67% 2.92% -0.21% -2.79% -5.45% 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 2.70 3.04 1.48 1.38 1.11 1.18 1.02 17.61%
  YoY % -11.18% 105.41% 7.25% 24.32% -5.93% 15.69% -
  Horiz. % 264.71% 298.04% 145.10% 135.29% 108.82% 115.69% 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.
 


 

165  193  442  1402 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HUBLINE 0.040.00 
 PRESBHD 0.285-0.02 
 ARMADA 0.16+0.005 
 HSI-C3X 0.47+0.005 
 SUMATEC 0.0150.00 
 PERMAJU 0.37+0.01 
 HSI-H4O 0.395-0.01 
 A50CHIN-C26 0.260.00 
 A50CHIN-C28 0.1350.00 
 MYEG 1.06+0.01 
Partners & Brokers