[BJMEDIA] QoQ Annualized Quarter Result on 31-Jul-2015 [#1]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
04-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jul-2015 [#1]
Profit Trend
QoQ- 87.1%
YoY- -181.44%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 44,527 47,976 47,692 48,164 53,831 56,812 58,628 -16.77%
PBT -15,134 -16,444 -1,834 -3,952 -30,491 -4,224 4,030 -
Tax -773 -76 -68 -68 -665 -81 -80 354.28%
NP -15,907 -16,520 -1,902 -4,020 -31,156 -4,305 3,950 -
-
NP to SH -15,907 -16,520 -1,902 -4,020 -31,156 -4,305 3,950 -
-
Tax Rate - - - - - - 1.99% -
Total Cost 60,434 64,496 49,594 52,184 84,987 61,117 54,678 6.90%
-
Net Worth 51,691 56,425 68,947 67,779 70,541 96,634 103,452 -37.05%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 51,691 56,425 68,947 67,779 70,541 96,634 103,452 -37.05%
NOSH 234,963 235,104 237,749 233,720 235,139 235,693 235,119 -0.04%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin -35.72% -34.43% -3.99% -8.35% -57.88% -7.58% 6.74% -
ROE -30.77% -29.28% -2.76% -5.93% -44.17% -4.46% 3.82% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 18.95 20.41 20.06 20.61 22.89 24.10 24.94 -16.74%
EPS -6.77 -7.03 -0.80 -1.72 -13.25 -1.83 1.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.24 0.29 0.29 0.30 0.41 0.44 -37.03%
Adjusted Per Share Value based on latest NOSH - 233,720
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 18.94 20.41 20.29 20.49 22.90 24.17 24.94 -16.77%
EPS -6.77 -7.03 -0.81 -1.71 -13.25 -1.83 1.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2199 0.24 0.2933 0.2883 0.3001 0.4111 0.4401 -37.05%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 0.40 0.40 0.415 0.42 0.46 0.405 0.50 -
P/RPS 2.11 1.96 2.07 2.04 2.01 1.68 2.01 3.29%
P/EPS -5.91 -5.69 -51.88 -24.42 -3.47 -22.17 29.76 -
EY -16.93 -17.57 -1.93 -4.10 -28.80 -4.51 3.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.67 1.43 1.45 1.53 0.99 1.14 36.63%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 21/06/16 22/03/16 15/12/15 04/09/15 22/06/15 12/03/15 18/12/14 -
Price 0.40 0.40 0.40 0.48 0.37 0.415 0.49 -
P/RPS 2.11 1.96 1.99 2.33 1.62 1.72 1.97 4.68%
P/EPS -5.91 -5.69 -50.00 -27.91 -2.79 -22.72 29.17 -
EY -16.93 -17.57 -2.00 -3.58 -35.81 -4.40 3.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.67 1.38 1.66 1.23 1.01 1.11 39.09%

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