[BJMEDIA] QoQ Cumulative Quarter Result on 30-Apr-2013 [#4]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
20-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
QoQ- -37.93%
YoY- -23.86%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Cumulative Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 45,632 29,458 14,603 51,423 38,007 23,597 13,320 126.74%
PBT 4,011 2,553 1,068 -42,673 -31,205 -25,015 1,282 113.47%
Tax -48 -27 -13 -875 -368 -522 -4 421.78%
NP 3,963 2,526 1,055 -43,548 -31,573 -25,537 1,278 112.21%
-
NP to SH 3,963 2,526 1,055 -43,548 -31,573 -25,537 1,278 112.21%
-
Tax Rate 1.20% 1.06% 1.22% - - - 0.31% -
Total Cost 41,669 26,932 13,548 94,971 69,580 49,134 12,042 128.25%
-
Net Worth 97,909 98,233 100,811 96,357 108,142 112,766 134,899 -19.19%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 97,909 98,233 100,811 96,357 108,142 112,766 134,899 -19.19%
NOSH 233,117 233,888 234,444 235,018 235,093 234,931 236,666 -0.99%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 8.68% 8.57% 7.22% -84.69% -83.07% -108.22% 9.59% -
ROE 4.05% 2.57% 1.05% -45.19% -29.20% -22.65% 0.95% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 19.57 12.59 6.23 21.88 16.17 10.04 5.63 128.94%
EPS 1.70 1.08 0.45 -18.53 -13.43 -10.87 0.54 114.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.42 0.43 0.41 0.46 0.48 0.57 -18.37%
Adjusted Per Share Value based on latest NOSH - 235,284
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 19.41 12.53 6.21 21.87 16.17 10.04 5.67 126.63%
EPS 1.69 1.07 0.45 -18.52 -13.43 -10.86 0.54 113.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4165 0.4179 0.4288 0.4099 0.46 0.4797 0.5738 -19.18%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.50 0.50 0.46 0.475 0.505 0.41 0.44 -
P/RPS 2.55 3.97 7.39 2.17 3.12 4.08 7.82 -52.52%
P/EPS 29.41 46.30 102.22 -2.56 -3.76 -3.77 81.48 -49.21%
EY 3.40 2.16 0.98 -39.01 -26.59 -26.51 1.23 96.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.19 1.07 1.16 1.10 0.85 0.77 33.56%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 13/03/14 26/12/13 19/09/13 20/06/13 22/03/13 14/12/12 14/09/12 -
Price 0.49 0.495 0.50 0.49 0.475 0.49 0.46 -
P/RPS 2.50 3.93 8.03 2.24 2.94 4.88 8.17 -54.49%
P/EPS 28.82 45.83 111.11 -2.64 -3.54 -4.51 85.19 -51.35%
EY 3.47 2.18 0.90 -37.82 -28.27 -22.18 1.17 106.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.18 1.16 1.20 1.03 1.02 0.81 27.69%

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