[BJMEDIA] QoQ Annualized Quarter Result on 31-Jul-2014 [#1]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
18-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jul-2014 [#1]
Profit Trend
QoQ- 20.66%
YoY- 16.97%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 53,831 56,812 58,628 62,808 58,715 60,842 58,916 -5.85%
PBT -30,491 -4,224 4,030 5,016 2,972 5,348 5,106 -
Tax -665 -81 -80 -80 1,119 -64 -54 435.73%
NP -31,156 -4,305 3,950 4,936 4,091 5,284 5,052 -
-
NP to SH -31,156 -4,305 3,950 4,936 4,091 5,284 5,052 -
-
Tax Rate - - 1.99% 1.59% -37.65% 1.20% 1.06% -
Total Cost 84,987 61,117 54,678 57,872 54,624 55,558 53,864 35.64%
-
Net Worth 70,541 96,634 103,452 102,042 98,183 97,909 98,233 -19.85%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 70,541 96,634 103,452 102,042 98,183 97,909 98,233 -19.85%
NOSH 235,139 235,693 235,119 237,307 233,771 233,117 233,888 0.35%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin -57.88% -7.58% 6.74% 7.86% 6.97% 8.68% 8.57% -
ROE -44.17% -4.46% 3.82% 4.84% 4.17% 5.40% 5.14% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 22.89 24.10 24.94 26.47 25.12 26.10 25.19 -6.20%
EPS -13.25 -1.83 1.68 2.08 1.75 2.27 2.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.41 0.44 0.43 0.42 0.42 0.42 -20.14%
Adjusted Per Share Value based on latest NOSH - 237,307
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 22.90 24.17 24.94 26.72 24.98 25.88 25.06 -5.84%
EPS -13.25 -1.83 1.68 2.10 1.74 2.25 2.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3001 0.4111 0.4401 0.4341 0.4177 0.4165 0.4179 -19.85%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.46 0.405 0.50 0.50 0.50 0.50 0.50 -
P/RPS 2.01 1.68 2.01 1.89 1.99 1.92 1.98 1.01%
P/EPS -3.47 -22.17 29.76 24.04 28.57 22.06 23.15 -
EY -28.80 -4.51 3.36 4.16 3.50 4.53 4.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.99 1.14 1.16 1.19 1.19 1.19 18.29%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 22/06/15 12/03/15 18/12/14 18/09/14 20/06/14 13/03/14 26/12/13 -
Price 0.37 0.415 0.49 0.535 0.50 0.49 0.495 -
P/RPS 1.62 1.72 1.97 2.02 1.99 1.88 1.97 -12.25%
P/EPS -2.79 -22.72 29.17 25.72 28.57 21.62 22.92 -
EY -35.81 -4.40 3.43 3.89 3.50 4.63 4.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.01 1.11 1.24 1.19 1.17 1.18 2.81%

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