[BJMEDIA] QoQ Annualized Quarter Result on 31-Jul-2012 [#1]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
14-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- 114.54%
YoY- 98.14%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 51,423 50,676 47,194 53,280 50,925 52,908 53,972 -3.17%
PBT -42,673 -41,606 -50,030 5,128 -34,079 2,533 1,882 -
Tax -875 -490 -1,044 -16 -1,081 -26 -30 849.47%
NP -43,548 -42,097 -51,074 5,112 -35,160 2,506 1,852 -
-
NP to SH -43,548 -42,097 -51,074 5,112 -35,160 2,506 1,852 -
-
Tax Rate - - - 0.31% - 1.03% 1.59% -
Total Cost 94,971 92,773 98,268 48,168 86,085 50,401 52,120 49.23%
-
Net Worth 96,357 108,142 112,766 134,899 136,322 178,599 185,199 -35.33%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 96,357 108,142 112,766 134,899 136,322 178,599 185,199 -35.33%
NOSH 235,018 235,093 234,931 236,666 235,039 234,999 237,435 -0.68%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin -84.69% -83.07% -108.22% 9.59% -69.04% 4.74% 3.43% -
ROE -45.19% -38.93% -45.29% 3.79% -25.79% 1.40% 1.00% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 21.88 21.56 20.09 22.51 21.67 22.51 22.73 -2.51%
EPS -18.53 -17.91 -21.74 2.16 -14.96 1.07 0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.46 0.48 0.57 0.58 0.76 0.78 -34.89%
Adjusted Per Share Value based on latest NOSH - 236,666
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 21.87 21.56 20.08 22.66 21.66 22.51 22.96 -3.19%
EPS -18.52 -17.91 -21.73 2.17 -14.96 1.07 0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4099 0.46 0.4797 0.5738 0.5799 0.7597 0.7878 -35.33%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.475 0.505 0.41 0.44 0.42 0.49 0.44 -
P/RPS 2.17 2.34 2.04 1.95 1.94 2.18 1.94 7.76%
P/EPS -2.56 -2.82 -1.89 20.37 -2.81 45.94 56.41 -
EY -39.01 -35.46 -53.02 4.91 -35.62 2.18 1.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.10 0.85 0.77 0.72 0.64 0.56 62.56%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 20/06/13 22/03/13 14/12/12 14/09/12 20/06/12 09/03/12 08/12/11 -
Price 0.49 0.475 0.49 0.46 0.46 0.45 0.43 -
P/RPS 2.24 2.20 2.44 2.04 2.12 2.00 1.89 12.00%
P/EPS -2.64 -2.65 -2.25 21.30 -3.08 42.19 55.13 -
EY -37.82 -37.70 -44.37 4.70 -32.52 2.37 1.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.03 1.02 0.81 0.79 0.59 0.55 68.30%

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