[BJMEDIA] QoQ Annualized Quarter Result on 31-Oct-2017 [#2]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
08-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Oct-2017 [#2]
Profit Trend
QoQ- -35.3%
YoY- -53.77%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 29,472 33,267 35,693 36,938 40,496 42,753 44,905 -24.53%
PBT -10,964 -12,464 -8,592 -7,990 -5,892 -20,666 -9,434 10.56%
Tax -36 -36 -36 -52 -52 -462 -60 -28.92%
NP -11,000 -12,500 -8,628 -8,042 -5,944 -21,128 -9,494 10.34%
-
NP to SH -11,000 -12,500 -8,628 -8,042 -5,944 -21,128 -9,494 10.34%
-
Tax Rate - - - - - - - -
Total Cost 40,472 45,767 44,321 44,980 46,440 63,881 54,399 -17.93%
-
Net Worth 16,455 18,806 25,859 28,210 30,561 32,911 47,017 -50.43%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 16,455 18,806 25,859 28,210 30,561 32,911 47,017 -50.43%
NOSH 235,085 235,085 235,085 235,085 235,085 235,085 235,085 0.00%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin -37.32% -37.57% -24.17% -21.77% -14.68% -49.42% -21.14% -
ROE -66.85% -66.47% -33.37% -28.51% -19.45% -64.20% -20.19% -
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 12.54 14.15 15.18 15.71 17.23 18.19 19.10 -24.51%
EPS -4.68 -5.32 -3.67 -3.42 -2.52 -8.99 -4.04 10.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.11 0.12 0.13 0.14 0.20 -50.43%
Adjusted Per Share Value based on latest NOSH - 235,085
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 12.54 14.15 15.18 15.71 17.23 18.19 19.10 -24.51%
EPS -4.68 -5.32 -3.67 -3.42 -2.52 -8.99 -4.04 10.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.11 0.12 0.13 0.14 0.20 -50.43%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 0.28 0.21 0.27 0.24 0.31 0.38 0.29 -
P/RPS 2.23 1.48 1.78 1.53 1.80 2.09 1.52 29.20%
P/EPS -5.98 -3.95 -7.36 -7.02 -12.26 -4.23 -7.18 -11.50%
EY -16.71 -25.32 -13.59 -14.25 -8.16 -23.65 -13.93 12.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 2.63 2.45 2.00 2.38 2.71 1.45 97.06%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 24/09/18 26/06/18 20/03/18 08/12/17 28/09/17 21/06/17 14/03/17 -
Price 0.15 0.225 0.23 0.365 0.275 0.42 0.36 -
P/RPS 1.20 1.59 1.51 2.32 1.60 2.31 1.88 -25.92%
P/EPS -3.21 -4.23 -6.27 -10.67 -10.88 -4.67 -8.91 -49.46%
EY -31.19 -23.63 -15.96 -9.37 -9.19 -21.40 -11.22 98.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 2.81 2.09 3.04 2.12 3.00 1.80 12.26%

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