[BJMEDIA] QoQ Cumulative Quarter Result on 30-Apr-2016 [#4]

Stock
[BJMEDIA] BERJAYA MEDIA BHD
Announcement Date
21-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
30-Apr-2016 [#4]
Profit Trend
QoQ- -28.39%
YoY- 48.94%
Quarter Report
Latest QR
Upcoming QR
BJMEDIA's Result
BJMEDIA's Financial Summary
View:
Show?
Cumulative Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 33,679 22,958 10,859 44,527 35,982 23,846 12,041 97.89%
PBT -7,076 -2,583 2,101 -15,134 -12,333 -917 -988 269.34%
Tax -45 -32 -4,219 -773 -57 -34 -17 90.79%
NP -7,121 -2,615 -2,118 -15,907 -12,390 -951 -1,005 266.72%
-
NP to SH -7,121 -2,615 -2,118 -15,907 -12,390 -951 -1,005 266.72%
-
Tax Rate - - 200.81% - - - - -
Total Cost 40,800 25,573 12,977 60,434 48,372 24,797 13,046 113.11%
-
Net Worth 47,017 49,367 49,419 51,691 56,425 68,947 67,779 -21.55%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 47,017 49,367 49,419 51,691 56,425 68,947 67,779 -21.55%
NOSH 235,085 235,085 235,333 234,963 235,104 237,749 233,720 0.38%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin -21.14% -11.39% -19.50% -35.72% -34.43% -3.99% -8.35% -
ROE -15.15% -5.30% -4.29% -30.77% -21.96% -1.38% -1.48% -
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 14.33 9.77 4.61 18.95 15.30 10.03 5.15 97.21%
EPS -3.03 -1.11 -0.90 -6.77 -5.27 -0.40 -0.43 265.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.21 0.21 0.22 0.24 0.29 0.29 -21.85%
Adjusted Per Share Value based on latest NOSH - 234,466
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 14.33 9.77 4.62 18.94 15.31 10.14 5.12 97.98%
EPS -3.03 -1.11 -0.90 -6.77 -5.27 -0.40 -0.43 265.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.21 0.2102 0.2199 0.24 0.2933 0.2883 -21.54%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 0.29 0.385 0.395 0.40 0.40 0.415 0.42 -
P/RPS 2.02 3.94 8.56 2.11 2.61 4.14 8.15 -60.37%
P/EPS -9.57 -34.61 -43.89 -5.91 -7.59 -103.75 -97.67 -78.59%
EY -10.45 -2.89 -2.28 -16.93 -13.17 -0.96 -1.02 368.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.83 1.88 1.82 1.67 1.43 1.45 0.00%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 14/03/17 09/12/16 29/09/16 21/06/16 22/03/16 15/12/15 04/09/15 -
Price 0.36 0.31 0.37 0.40 0.40 0.40 0.48 -
P/RPS 2.51 3.17 8.02 2.11 2.61 3.99 9.32 -58.13%
P/EPS -11.88 -27.87 -41.11 -5.91 -7.59 -100.00 -111.63 -77.38%
EY -8.41 -3.59 -2.43 -16.93 -13.17 -1.00 -0.90 340.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.48 1.76 1.82 1.67 1.38 1.66 5.52%

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