[BJMEDIA] QoQ Annualized Quarter Result on 31-Oct-2016 [#2]

Announcement Date
09-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Oct-2016 [#2]
Profit Trend
QoQ- 38.27%
YoY- -174.97%
Quarter Report
View:
Show?
Annualized Quarter Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 40,496 42,753 44,905 45,916 43,436 44,527 47,976 -10.69%
PBT -5,892 -20,666 -9,434 -5,166 8,404 -15,134 -16,444 -49.58%
Tax -52 -462 -60 -64 -16,876 -773 -76 -22.37%
NP -5,944 -21,128 -9,494 -5,230 -8,472 -15,907 -16,520 -49.44%
-
NP to SH -5,944 -21,128 -9,494 -5,230 -8,472 -15,907 -16,520 -49.44%
-
Tax Rate - - - - 200.81% - - -
Total Cost 46,440 63,881 54,399 51,146 51,908 60,434 64,496 -19.68%
-
Net Worth 30,561 32,911 47,017 49,367 49,419 51,691 56,425 -33.57%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 30,561 32,911 47,017 49,367 49,419 51,691 56,425 -33.57%
NOSH 235,085 235,085 235,085 235,085 235,333 234,963 235,104 -0.00%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin -14.68% -49.42% -21.14% -11.39% -19.50% -35.72% -34.43% -
ROE -19.45% -64.20% -20.19% -10.59% -17.14% -30.77% -29.28% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 17.23 18.19 19.10 19.53 18.46 18.95 20.41 -10.68%
EPS -2.52 -8.99 -4.04 -2.22 -3.60 -6.77 -7.03 -49.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.14 0.20 0.21 0.21 0.22 0.24 -33.57%
Adjusted Per Share Value based on latest NOSH - 235,085
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 17.23 18.19 19.10 19.53 18.48 18.94 20.41 -10.68%
EPS -2.52 -8.99 -4.04 -2.22 -3.60 -6.77 -7.03 -49.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.14 0.20 0.21 0.2102 0.2199 0.24 -33.57%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 0.31 0.38 0.29 0.385 0.395 0.40 0.40 -
P/RPS 1.80 2.09 1.52 1.97 2.14 2.11 1.96 -5.52%
P/EPS -12.26 -4.23 -7.18 -17.31 -10.97 -5.91 -5.69 66.89%
EY -8.16 -23.65 -13.93 -5.78 -9.11 -16.93 -17.57 -40.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 2.71 1.45 1.83 1.88 1.82 1.67 26.66%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 28/09/17 21/06/17 14/03/17 09/12/16 29/09/16 21/06/16 22/03/16 -
Price 0.275 0.42 0.36 0.31 0.37 0.40 0.40 -
P/RPS 1.60 2.31 1.88 1.59 2.00 2.11 1.96 -12.66%
P/EPS -10.88 -4.67 -8.91 -13.93 -10.28 -5.91 -5.69 54.11%
EY -9.19 -21.40 -11.22 -7.18 -9.73 -16.93 -17.57 -35.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 3.00 1.80 1.48 1.76 1.82 1.67 17.25%

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